Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.68% first-year return on $78,123 initial cash invested.
-9.68%
Cash On Cash
4%
Cap Rate
0.64
DSCR
$2,411
Rent
-$630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,411 income − $3,041 expenses = $630 out of pocket
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,411
Total Expenses
$3,041
Mortgage P&I
62%
$1,489
Property Taxes
11%
$276
Home Insurance
5%
$119
HOA
0%
$0
Property Management
15%
$362
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$603