Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.32% first-year return on $78,459 initial cash invested.
-21.32%
Cash On Cash
0.09%
Cap Rate
0.02
DSCR
$1,022
Rent
-$1,394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,022 income − $2,416 expenses = $1,394 out of pocket
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.0%
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
$1,022
Total Expenses
$2,416
Mortgage P&I
134%
$1,374
Property Taxes
35%
$361
Home Insurance
10%
$105
HOA
8%
$85
Property Management
15%
$153
CapEx
4%
$41
Vacancy
0%
$0
Maintenance
4%
$41
Other
25%
$256