Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.21% first-year return on $78,564 initial cash invested.
-0.21%
Cash On Cash
6.53%
Cap Rate
1.09
DSCR
$3,736
Rent
-$14
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,736 income − $3,750 expenses = $14 out of pocket
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,564
Downpayment
20%
$57,680
Closing costs
1%
$2,884
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,736
Total Expenses
$3,750
Mortgage P&I
38%
$1,435
Property Taxes
11%
$395
Home Insurance
3%
$105
HOA
1%
$23
Property Management
15%
$560
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$934