Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.92% first-year return on $78,396 initial cash invested.
-14.92%
Cash On Cash
2.23%
Cap Rate
0.37
DSCR
$1,701
Rent
-$975
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,701 income − $2,676 expenses = $975 out of pocket
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,701
Total Expenses
$2,676
Mortgage P&I
85%
$1,442
Property Taxes
18%
$313
Home Insurance
6%
$105
HOA
0%
$0
Property Management
15%
$255
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$425