Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.96% first-year return on $78,816 initial cash invested.
-4.96%
Cash On Cash
4.93%
Cap Rate
0.85
DSCR
$2,799
Rent
-$326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,816
Downpayment
20%
$57,920
Closing costs
1%
$2,896
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,799
Total Expenses
$3,125
Mortgage P&I
50%
$1,404
Property Taxes
8%
$227
Home Insurance
5%
$150
HOA
0%
$0
Property Management
15%
$420
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$700