Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.7% first-year return on $78,333 initial cash invested.
-23.7%
Cash On Cash
-0.28%
Cap Rate
-0.05
DSCR
$1,176
Rent
-$1,547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,176 income − $2,723 expenses = $1,547 out of pocket
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,333
Downpayment
20%
$57,460
Closing costs
1%
$2,873
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,176
Total Expenses
$2,723
Mortgage P&I
122%
$1,432
Property Taxes
33%
$392
Home Insurance
9%
$103
HOA
20%
$232
Property Management
15%
$176
CapEx
4%
$47
Vacancy
0%
$0
Maintenance
4%
$47
Other
25%
$294