Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.78% first-year return on $78,480 initial cash invested.
-17.78%
Cash On Cash
1.23%
Cap Rate
0.21
DSCR
$788
Rent
-$1,163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$788 income − $1,951 expenses = $1,163 out of pocket
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,480
Downpayment
20%
$57,600
Closing costs
1%
$2,880
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$788
Total Expenses
$1,951
Mortgage P&I
181%
$1,425
Property Taxes
6%
$46
Home Insurance
13%
$101
HOA
0%
$0
Property Management
15%
$118
CapEx
4%
$32
Vacancy
0%
$0
Maintenance
4%
$32
Other
25%
$197