Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.06% first-year return on $78,165 initial cash invested.
-1.06%
Cash On Cash
6.32%
Cap Rate
1.06
DSCR
$3,741
Rent
-$69
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,741 income − $3,810 expenses = $69 out of pocket
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,165
Downpayment
20%
$57,300
Closing costs
1%
$2,865
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,741
Total Expenses
$3,810
Mortgage P&I
38%
$1,429
Property Taxes
13%
$492
Home Insurance
2%
$93
HOA
0%
$0
Property Management
15%
$561
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$935