Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.6% first-year return on $78,879 initial cash invested.
-10.6%
Cash On Cash
3.66%
Cap Rate
0.59
DSCR
$2,194
Rent
-$697
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,194 income − $2,891 expenses = $697 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,879
Downpayment
20%
$57,980
Closing costs
1%
$2,899
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,194
Total Expenses
$2,891
Mortgage P&I
68%
$1,494
Property Taxes
11%
$242
Home Insurance
5%
$102
HOA
0%
$0
Property Management
15%
$329
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$548