Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.5% first-year return on $78,690 initial cash invested.
-23.5%
Cash On Cash
-0.24%
Cap Rate
-0.04
DSCR
$1,000
Rent
-$1,541
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,000 income − $2,541 expenses = $1,541 out of pocket
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,000
Total Expenses
$2,541
Mortgage P&I
144%
$1,443
Property Taxes
52%
$517
Home Insurance
10%
$101
HOA
0%
$0
Property Management
15%
$150
CapEx
4%
$40
Vacancy
0%
$0
Maintenance
4%
$40
Other
25%
$250