Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.98% first-year return on $78,543 initial cash invested.
-20.98%
Cash On Cash
0.68%
Cap Rate
0.11
DSCR
$1,070
Rent
-$1,373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,070 income − $2,443 expenses = $1,373 out of pocket
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,543
Downpayment
20%
$57,660
Closing costs
1%
$2,883
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,070
Total Expenses
$2,443
Mortgage P&I
140%
$1,493
Property Taxes
30%
$321
Home Insurance
11%
$115
HOA
0%
$0
Property Management
15%
$160
CapEx
4%
$43
Vacancy
0%
$0
Maintenance
4%
$43
Other
25%
$268