Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.76% first-year return on $78,039 initial cash invested.
-17.76%
Cash On Cash
1.2%
Cap Rate
0.2
DSCR
$1,032
Rent
-$1,155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,032 income − $2,187 expenses = $1,155 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
$1,032
Total Expenses
$2,187
Mortgage P&I
136%
$1,399
Property Taxes
18%
$190
Home Insurance
10%
$103
HOA
0%
$0
Property Management
15%
$155
CapEx
4%
$41
Vacancy
0%
$0
Maintenance
4%
$41
Other
25%
$258