Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.79% first-year return on $78,627 initial cash invested.
-8.79%
Cash On Cash
4.1%
Cap Rate
0.68
DSCR
$2,892
Rent
-$576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,892 income − $3,468 expenses = $576 out of pocket
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,627
Downpayment
20%
$57,740
Closing costs
1%
$2,887
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,892
Total Expenses
$3,468
Mortgage P&I
50%
$1,446
Property Taxes
17%
$485
Home Insurance
4%
$103
HOA
2%
$45
Property Management
15%
$434
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$723