Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.69% first-year return on $78,879 initial cash invested.
-1.69%
Cash On Cash
6.18%
Cap Rate
1.01
DSCR
$3,118
Rent
-$111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,118 income − $3,229 expenses = $111 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
$3,118
Total Expenses
$3,229
Mortgage P&I
47%
$1,478
Property Taxes
5%
$151
Home Insurance
3%
$102
HOA
0%
$0
Property Management
15%
$468
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$780