Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.58% first-year return on $78,879 initial cash invested.
-15.58%
Cash On Cash
1.92%
Cap Rate
0.33
DSCR
$1,721
Rent
-$1,024
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,721 income − $2,745 expenses = $1,024 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.2%
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
$1,721
Total Expenses
$2,745
Mortgage P&I
82%
$1,418
Property Taxes
23%
$396
Home Insurance
6%
$105
HOA
0%
$0
Property Management
15%
$258
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$430