Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.83% first-year return on $78,522 initial cash invested.
-2.83%
Cash On Cash
5.65%
Cap Rate
0.95
DSCR
$2,729
Rent
-$185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,729 income − $2,914 expenses = $185 out of pocket
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,522
Downpayment
20%
$57,640
Closing costs
1%
$2,882
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,729
Total Expenses
$2,914
Mortgage P&I
53%
$1,433
Property Taxes
3%
$69
Home Insurance
4%
$103
HOA
0%
$0
Property Management
15%
$409
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$682