Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.9% first-year return on $78,123 initial cash invested.
-3.9%
Cash On Cash
5.41%
Cap Rate
0.91
DSCR
$3,166
Rent
-$254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,166 income − $3,420 expenses = $254 out of pocket
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,123
Downpayment
20%
$57,260
Closing costs
1%
$2,863
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,166
Total Expenses
$3,420
Mortgage P&I
45%
$1,417
Property Taxes
12%
$381
Home Insurance
3%
$101
HOA
0%
$0
Property Management
15%
$475
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$792