Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.51% first-year return on $78,963 initial cash invested.
-4.51%
Cash On Cash
5.19%
Cap Rate
0.87
DSCR
$2,811
Rent
-$297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,811 income − $3,108 expenses = $297 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,963
Downpayment
20%
$58,060
Closing costs
1%
$2,903
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,811
Total Expenses
$3,108
Mortgage P&I
51%
$1,441
Property Taxes
7%
$196
Home Insurance
4%
$105
HOA
1%
$17
Property Management
15%
$422
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$703