Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.7% first-year return on $78,890 initial cash invested.
-5.7%
Cash On Cash
4.82%
Cap Rate
0.81
DSCR
$2,569
Rent
-$375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,569 income − $2,944 expenses = $375 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,890
Downpayment
20%
$57,990
Closing costs
1%
$2,900
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,569
Total Expenses
$2,944
Mortgage P&I
56%
$1,436
Property Taxes
7%
$173
Home Insurance
4%
$102
HOA
0%
$0
Property Management
15%
$385
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$642