Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.14% first-year return on $78,501 initial cash invested.
-5.14%
Cash On Cash
5.09%
Cap Rate
0.84
DSCR
$2,550
Rent
-$336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,550 income − $2,886 expenses = $336 out of pocket
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,550
Total Expenses
$2,886
Mortgage P&I
57%
$1,457
Property Taxes
4%
$101
Home Insurance
4%
$104
HOA
0%
$0
Property Management
15%
$382
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$638