Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.55% first-year return on $78,459 initial cash invested.
-2.55%
Cash On Cash
5.81%
Cap Rate
0.97
DSCR
$3,134
Rent
-$167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,134 income − $3,301 expenses = $167 out of pocket
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,459
Downpayment
20%
$57,580
Closing costs
1%
$2,879
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,134
Total Expenses
$3,301
Mortgage P&I
46%
$1,435
Property Taxes
8%
$261
Home Insurance
3%
$101
HOA
0%
$0
Property Management
15%
$470
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$784