Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.64% first-year return on $78,564 initial cash invested.
-5.64%
Cash On Cash
5.03%
Cap Rate
0.83
DSCR
$2,959
Rent
-$369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,959 income − $3,328 expenses = $369 out of pocket
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,959
Total Expenses
$3,328
Mortgage P&I
49%
$1,460
Property Taxes
10%
$309
Home Insurance
3%
$103
HOA
1%
$36
Property Management
15%
$444
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$740