Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.16% first-year return on $78,921 initial cash invested.
-3.16%
Cash On Cash
5.87%
Cap Rate
0.94
DSCR
$3,007
Rent
-$208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,007 income − $3,215 expenses = $208 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,921
Downpayment
20%
$58,020
Closing costs
1%
$2,901
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,007
Total Expenses
$3,215
Mortgage P&I
50%
$1,506
Property Taxes
5%
$161
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$451
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$752