Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.04% first-year return on $78,543 initial cash invested.
-8.04%
Cash On Cash
4.28%
Cap Rate
0.7
DSCR
$2,099
Rent
-$526
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,099 income − $2,625 expenses = $526 out of pocket
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,543
Downpayment
20%
$57,660
Closing costs
1%
$2,883
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,099
Total Expenses
$2,625
Mortgage P&I
70%
$1,470
Property Taxes
2%
$42
Home Insurance
5%
$105
HOA
0%
$0
Property Management
15%
$315
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$525