Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.81% first-year return on $78,039 initial cash invested.
-18.81%
Cash On Cash
0.89%
Cap Rate
0.15
DSCR
$902
Rent
-$1,223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$902 income − $2,125 expenses = $1,223 out of pocket
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,039
Downpayment
20%
$57,180
Closing costs
1%
$2,859
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$902
Total Expenses
$2,125
Mortgage P&I
155%
$1,399
Property Taxes
21%
$190
Home Insurance
11%
$103
HOA
0%
$0
Property Management
15%
$135
CapEx
4%
$36
Vacancy
0%
$0
Maintenance
4%
$36
Other
25%
$226