Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.72% first-year return on $78,879 initial cash invested.
-23.72%
Cash On Cash
0.2%
Cap Rate
0.03
DSCR
$744
Rent
-$1,559
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$744 income − $2,303 expenses = $1,559 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
7.2%
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
$744
Total Expenses
$2,303
Mortgage P&I
212%
$1,577
Property Taxes
36%
$266
Home Insurance
14%
$102
HOA
0%
$0
Property Management
15%
$112
CapEx
4%
$30
Vacancy
0%
$0
Maintenance
4%
$30
Other
25%
$186