Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.19% first-year return on $78,102 initial cash invested.
-10.19%
Cash On Cash
3.56%
Cap Rate
0.59
DSCR
$2,043
Rent
-$663
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,043 income − $2,706 expenses = $663 out of pocket
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,102
Downpayment
20%
$57,240
Closing costs
1%
$2,862
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,043
Total Expenses
$2,706
Mortgage P&I
70%
$1,431
Property Taxes
8%
$158
Home Insurance
5%
$102
HOA
2%
$34
Property Management
15%
$306
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$511