Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.47% first-year return on $78,396 initial cash invested.
-13.47%
Cash On Cash
2.66%
Cap Rate
0.44
DSCR
$1,883
Rent
-$880
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,883 income − $2,763 expenses = $880 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
$1,883
Total Expenses
$2,763
Mortgage P&I
77%
$1,442
Property Taxes
17%
$313
Home Insurance
6%
$105
HOA
0%
$0
Property Management
15%
$282
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$471