Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.95% first-year return on $78,690 initial cash invested.
-17.95%
Cash On Cash
1.43%
Cap Rate
0.24
DSCR
$1,720
Rent
-$1,177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,720 income − $2,897 expenses = $1,177 out of pocket
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,690
Downpayment
20%
$57,800
Closing costs
1%
$2,890
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,720
Total Expenses
$2,897
Mortgage P&I
84%
$1,453
Property Taxes
28%
$484
Home Insurance
6%
$101
HOA
2%
$33
Property Management
15%
$258
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$430