Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.2% first-year return on $78,270 initial cash invested.
-17.2%
Cash On Cash
1.71%
Cap Rate
0.28
DSCR
$1,555
Rent
-$1,122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,555 income − $2,677 expenses = $1,122 out of pocket
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,270
Downpayment
20%
$57,400
Closing costs
1%
$2,870
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,555
Total Expenses
$2,677
Mortgage P&I
95%
$1,470
Property Taxes
23%
$361
Home Insurance
6%
$100
HOA
0%
$0
Property Management
15%
$233
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$389