Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.25% first-year return on $78,501 initial cash invested.
-6.25%
Cash On Cash
4.7%
Cap Rate
0.79
DSCR
$2,608
Rent
-$409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,608 income − $3,017 expenses = $409 out of pocket
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,608
Total Expenses
$3,017
Mortgage P&I
55%
$1,434
Property Taxes
4%
$104
Home Insurance
9%
$228
HOA
0%
$0
Property Management
15%
$391
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$652