Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.04% first-year return on $78,459 initial cash invested.
-6.04%
Cash On Cash
4.92%
Cap Rate
0.81
DSCR
$2,767
Rent
-$395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,767 income − $3,162 expenses = $395 out of pocket
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,459
Downpayment
20%
$57,580
Closing costs
1%
$2,879
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,767
Total Expenses
$3,162
Mortgage P&I
53%
$1,464
Property Taxes
10%
$267
Home Insurance
4%
$102
HOA
0%
$0
Property Management
15%
$415
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$692