Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.09% first-year return on $77,997 initial cash invested.
-16.09%
Cash On Cash
1.74%
Cap Rate
0.3
DSCR
$1,559
Rent
-$1,046
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,559 income − $2,605 expenses = $1,046 out of pocket
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,997
Downpayment
20%
$57,140
Closing costs
1%
$2,857
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,559
Total Expenses
$2,605
Mortgage P&I
90%
$1,399
Property Taxes
23%
$353
Home Insurance
7%
$105
HOA
0%
$0
Property Management
15%
$234
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$390