Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.09% first-year return on $78,690 initial cash invested.
-4.09%
Cash On Cash
5.45%
Cap Rate
0.9
DSCR
$2,955
Rent
-$268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,955 income − $3,223 expenses = $268 out of pocket
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,955
Total Expenses
$3,223
Mortgage P&I
50%
$1,463
Property Taxes
7%
$220
Home Insurance
3%
$103
HOA
1%
$19
Property Management
15%
$443
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$739