Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.58% first-year return on $78,438 initial cash invested.
-3.58%
Cash On Cash
5.37%
Cap Rate
0.91
DSCR
$2,600
Rent
-$234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,600 income − $2,834 expenses = $234 out of pocket
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,600
Total Expenses
$2,834
Mortgage P&I
55%
$1,419
Property Taxes
2%
$62
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$390
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$650