Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.75% first-year return on $78,879 initial cash invested.
-2.75%
Cash On Cash
5.86%
Cap Rate
0.96
DSCR
$2,980
Rent
-$181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,980 income − $3,161 expenses = $181 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,980
Total Expenses
$3,161
Mortgage P&I
50%
$1,478
Property Taxes
5%
$151
Home Insurance
3%
$102
HOA
0%
$0
Property Management
15%
$447
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$745