Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.31% first-year return on $78,459 initial cash invested.
-7.31%
Cash On Cash
4.43%
Cap Rate
0.74
DSCR
$2,678
Rent
-$478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,678 income − $3,156 expenses = $478 out of pocket
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,678
Total Expenses
$3,156
Mortgage P&I
54%
$1,433
Property Taxes
12%
$334
Home Insurance
4%
$103
HOA
0%
$0
Property Management
15%
$402
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$670