Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.99% first-year return on $78,879 initial cash invested.
-20.99%
Cash On Cash
0.41%
Cap Rate
0.07
DSCR
$953
Rent
-$1,380
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$953 income − $2,333 expenses = $1,380 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.3%
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
$953
Total Expenses
$2,333
Mortgage P&I
151%
$1,442
Property Taxes
35%
$332
Home Insurance
11%
$102
HOA
0%
$0
Property Management
15%
$143
CapEx
4%
$38
Vacancy
0%
$0
Maintenance
4%
$38
Other
25%
$238