Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.9% first-year return on $78,753 initial cash invested.
-1.9%
Cash On Cash
5.89%
Cap Rate
1
DSCR
$3,142
Rent
-$125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,142 income − $3,267 expenses = $125 out of pocket
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,753
Downpayment
20%
$57,860
Closing costs
1%
$2,893
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,142
Total Expenses
$3,267
Mortgage P&I
45%
$1,419
Property Taxes
7%
$234
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$471
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$786