Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.28% first-year return on $78,501 initial cash invested.
-6.28%
Cash On Cash
4.93%
Cap Rate
0.79
DSCR
$2,588
Rent
-$411
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,588 income − $2,999 expenses = $411 out of pocket
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,501
Downpayment
20%
$57,620
Closing costs
1%
$2,881
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,588
Total Expenses
$2,999
Mortgage P&I
58%
$1,490
Property Taxes
6%
$164
Home Insurance
4%
$102
HOA
0%
$0
Property Management
15%
$388
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$647