Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.61% first-year return on $78,711 initial cash invested.
-0.61%
Cash On Cash
6.26%
Cap Rate
1.07
DSCR
$3,432
Rent
-$40
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,432 income − $3,472 expenses = $40 out of pocket
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,432
Total Expenses
$3,472
Mortgage P&I
41%
$1,410
Property Taxes
9%
$313
Home Insurance
3%
$102
HOA
0%
$0
Property Management
15%
$515
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$858