Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.28% first-year return on $78,795 initial cash invested.
-8.28%
Cash On Cash
4.25%
Cap Rate
0.69
DSCR
$2,089
Rent
-$544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,089 income − $2,633 expenses = $544 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,795
Downpayment
20%
$57,900
Closing costs
1%
$2,895
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,089
Total Expenses
$2,633
Mortgage P&I
71%
$1,485
Property Taxes
2%
$44
Home Insurance
5%
$101
HOA
0%
$0
Property Management
15%
$313
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$522