Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.25% first-year return on $78,690 initial cash invested.
-5.25%
Cash On Cash
4.87%
Cap Rate
0.83
DSCR
$2,413
Rent
-$344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,413 income − $2,757 expenses = $344 out of pocket
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,413
Total Expenses
$2,757
Mortgage P&I
59%
$1,419
Property Taxes
3%
$74
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$362
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$603