Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.24% first-year return on $78,228 initial cash invested.
-3.24%
Cash On Cash
5.82%
Cap Rate
0.96
DSCR
$3,852
Rent
-$211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,852 income − $4,063 expenses = $211 out of pocket
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,228
Downpayment
20%
$57,360
Closing costs
1%
$2,868
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,852
Total Expenses
$4,063
Mortgage P&I
38%
$1,448
Property Taxes
13%
$493
Home Insurance
7%
$273
HOA
0%
$0
Property Management
15%
$578
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$963