Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.89% first-year return on $78,732 initial cash invested.
-13.89%
Cash On Cash
2.29%
Cap Rate
0.39
DSCR
$1,396
Rent
-$911
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,396 income − $2,307 expenses = $911 out of pocket
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,732
Downpayment
20%
$57,840
Closing costs
1%
$2,892
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,396
Total Expenses
$2,307
Mortgage P&I
101%
$1,407
Property Taxes
9%
$128
Home Insurance
7%
$102
HOA
0%
$0
Property Management
15%
$209
CapEx
4%
$56
Vacancy
0%
$0
Maintenance
4%
$56
Other
25%
$349