Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.59% first-year return on $78,396 initial cash invested.
-16.59%
Cash On Cash
1.75%
Cap Rate
0.29
DSCR
$1,408
Rent
-$1,084
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,408 income − $2,492 expenses = $1,084 out of pocket
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,396
Downpayment
20%
$57,520
Closing costs
1%
$2,876
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,408
Total Expenses
$2,492
Mortgage P&I
103%
$1,447
Property Taxes
19%
$265
Home Insurance
7%
$105
HOA
0%
$0
Property Management
15%
$211
CapEx
4%
$56
Vacancy
0%
$0
Maintenance
4%
$56
Other
25%
$352