Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.44% first-year return on $78,207 initial cash invested.
-8.44%
Cash On Cash
4.13%
Cap Rate
0.68
DSCR
$2,354
Rent
-$550
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,354 income − $2,904 expenses = $550 out of pocket
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,207
Downpayment
20%
$57,340
Closing costs
1%
$2,867
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,354
Total Expenses
$2,904
Mortgage P&I
61%
$1,442
Property Taxes
10%
$230
Home Insurance
4%
$103
HOA
0%
$0
Property Management
15%
$353
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$588