Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.42% first-year return on $78,921 initial cash invested.
-3.42%
Cash On Cash
5.5%
Cap Rate
0.92
DSCR
$2,882
Rent
-$225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,882 income − $3,107 expenses = $225 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,921
Downpayment
20%
$58,020
Closing costs
1%
$2,901
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,882
Total Expenses
$3,107
Mortgage P&I
50%
$1,440
Property Taxes
6%
$180
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$432
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$720