Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.1% first-year return on $78,438 initial cash invested.
-2.1%
Cash On Cash
6.05%
Cap Rate
0.99
DSCR
$2,914
Rent
-$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,914 income − $3,051 expenses = $137 out of pocket
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,438
Downpayment
20%
$57,560
Closing costs
1%
$2,878
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,914
Total Expenses
$3,051
Mortgage P&I
51%
$1,472
Property Taxes
1%
$40
Home Insurance
5%
$140
HOA
0%
$0
Property Management
15%
$437
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$728