Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.3% first-year return on $78,900 initial cash invested.
-16.3%
Cash On Cash
1.61%
Cap Rate
0.28
DSCR
$1,437
Rent
-$1,072
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,437 income − $2,509 expenses = $1,072 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,900
Downpayment
20%
$58,000
Closing costs
1%
$2,900
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,437
Total Expenses
$2,509
Mortgage P&I
98%
$1,404
Property Taxes
22%
$314
Home Insurance
7%
$102
HOA
0%
$0
Property Management
15%
$216
CapEx
4%
$57
Vacancy
0%
$0
Maintenance
4%
$57
Other
25%
$359