Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.32% first-year return on $78,375 initial cash invested.
-17.32%
Cash On Cash
1.59%
Cap Rate
0.26
DSCR
$1,246
Rent
-$1,131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,246 income − $2,377 expenses = $1,131 out of pocket
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,375
Downpayment
20%
$57,500
Closing costs
1%
$2,875
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,246
Total Expenses
$2,377
Mortgage P&I
117%
$1,461
Property Taxes
17%
$215
Home Insurance
8%
$102
HOA
0%
$0
Property Management
15%
$187
CapEx
4%
$50
Vacancy
0%
$0
Maintenance
4%
$50
Other
25%
$312