Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.66% first-year return on $78,249 initial cash invested.
-4.66%
Cash On Cash
5.12%
Cap Rate
0.86
DSCR
$2,630
Rent
-$304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,630 income − $2,934 expenses = $304 out of pocket
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,249
Downpayment
20%
$57,380
Closing costs
1%
$2,869
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,630
Total Expenses
$2,934
Mortgage P&I
54%
$1,424
Property Taxes
2%
$47
Home Insurance
4%
$106
HOA
4%
$95
Property Management
15%
$394
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$658