Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.9% first-year return on $78,501 initial cash invested.
-1.9%
Cash On Cash
5.81%
Cap Rate
1
DSCR
$2,937
Rent
-$124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,937 income − $3,061 expenses = $124 out of pocket
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,501
Downpayment
20%
$57,620
Closing costs
1%
$2,881
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,937
Total Expenses
$3,061
Mortgage P&I
48%
$1,402
Property Taxes
5%
$147
Home Insurance
4%
$103
HOA
0%
$0
Property Management
15%
$441
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$734