Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.68% first-year return on $78,585 initial cash invested.
-7.68%
Cash On Cash
4.44%
Cap Rate
0.73
DSCR
$2,578
Rent
-$503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,578 income − $3,081 expenses = $503 out of pocket
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,585
Downpayment
20%
$57,700
Closing costs
1%
$2,885
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,578
Total Expenses
$3,081
Mortgage P&I
57%
$1,467
Property Taxes
11%
$279
Home Insurance
4%
$98
HOA
0%
$0
Property Management
15%
$387
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$644