Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.01% first-year return on $78,480 initial cash invested.
-1.01%
Cash On Cash
6.5%
Cap Rate
1.05
DSCR
$3,368
Rent
-$66
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,368 income − $3,434 expenses = $66 out of pocket
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,480
Downpayment
20%
$57,600
Closing costs
1%
$2,880
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,368
Total Expenses
$3,434
Mortgage P&I
44%
$1,490
Property Taxes
6%
$218
Home Insurance
3%
$94
HOA
0%
$15
Property Management
15%
$505
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$842