Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.47% first-year return on $78,144 initial cash invested.
-1.47%
Cash On Cash
6.23%
Cap Rate
1.02
DSCR
$3,165
Rent
-$96
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,165 income − $3,261 expenses = $96 out of pocket
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,144
Downpayment
20%
$57,280
Closing costs
1%
$2,864
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,165
Total Expenses
$3,261
Mortgage P&I
46%
$1,456
Property Taxes
6%
$182
Home Insurance
3%
$103
HOA
0%
$0
Property Management
15%
$475
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$791