Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.46% first-year return on $60,187 initial cash invested.
-5.46%
Cash On Cash
5.46%
Cap Rate
0.9
DSCR
$3,052
Rent
-$274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,052 income − $3,326 expenses = $274 out of pocket
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,187
Downpayment
20%
$57,320
Closing costs
1%
$2,866
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$3,052
Total Expenses
$3,326
Mortgage P&I
48%
$1,455
Property Taxes
11%
$334
Home Insurance
2%
$72
HOA
0%
$0
Property Management
15%
$458
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$763