Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.02% first-year return on $77,976 initial cash invested.
-9.02%
Cash On Cash
3.85%
Cap Rate
0.65
DSCR
$2,385
Rent
-$586
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,385 income − $2,971 expenses = $586 out of pocket
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,976
Downpayment
20%
$57,120
Closing costs
1%
$2,856
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,385
Total Expenses
$2,971
Mortgage P&I
59%
$1,408
Property Taxes
13%
$317
Home Insurance
4%
$102
HOA
0%
$0
Property Management
15%
$358
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$596