Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.91% first-year return on $78,900 initial cash invested.
-16.91%
Cash On Cash
1.74%
Cap Rate
0.28
DSCR
$1,237
Rent
-$1,112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,237 income − $2,349 expenses = $1,112 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,900
Downpayment
20%
$58,000
Closing costs
1%
$2,900
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,237
Total Expenses
$2,349
Mortgage P&I
120%
$1,484
Property Taxes
11%
$138
Home Insurance
8%
$102
HOA
3%
$32
Property Management
15%
$186
CapEx
4%
$49
Vacancy
0%
$0
Maintenance
4%
$49
Other
25%
$309