Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.37% first-year return on $78,438 initial cash invested.
-8.37%
Cash On Cash
3.97%
Cap Rate
0.68
DSCR
$2,312
Rent
-$547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,312 income − $2,859 expenses = $547 out of pocket
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,438
Downpayment
20%
$57,560
Closing costs
1%
$2,878
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,312
Total Expenses
$2,859
Mortgage P&I
61%
$1,408
Property Taxes
10%
$239
Home Insurance
4%
$103
HOA
0%
$0
Property Management
15%
$347
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$578