Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.11% first-year return on $78,879 initial cash invested.
-8.11%
Cash On Cash
4.47%
Cap Rate
0.72
DSCR
$2,650
Rent
-$533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,650 income − $3,183 expenses = $533 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,879
Downpayment
20%
$57,980
Closing costs
1%
$2,899
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,650
Total Expenses
$3,183
Mortgage P&I
57%
$1,506
Property Taxes
11%
$303
Home Insurance
4%
$102
HOA
0%
$0
Property Management
15%
$398
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$662