Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.02% first-year return on $78,396 initial cash invested.
-11.02%
Cash On Cash
3.2%
Cap Rate
0.55
DSCR
$2,294
Rent
-$720
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,294 income − $3,014 expenses = $720 out of pocket
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,396
Downpayment
20%
$57,520
Closing costs
1%
$2,876
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,294
Total Expenses
$3,014
Mortgage P&I
61%
$1,394
Property Taxes
18%
$416
Home Insurance
4%
$102
HOA
0%
$0
Property Management
15%
$344
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$574