Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.8% first-year return on $78,711 initial cash invested.
-1.8%
Cash On Cash
6.13%
Cap Rate
1.01
DSCR
$3,209
Rent
-$118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,209 income − $3,327 expenses = $118 out of pocket
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,711
Downpayment
20%
$57,820
Closing costs
1%
$2,891
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,209
Total Expenses
$3,327
Mortgage P&I
46%
$1,467
Property Taxes
7%
$216
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$481
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$802