Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.49% first-year return on $78,837 initial cash invested.
-1.49%
Cash On Cash
6.29%
Cap Rate
1.02
DSCR
$3,240
Rent
-$98
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,240 income − $3,338 expenses = $98 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,837
Downpayment
20%
$57,940
Closing costs
1%
$2,897
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,240
Total Expenses
$3,338
Mortgage P&I
46%
$1,486
Property Taxes
6%
$191
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$486
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$810