Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.99% first-year return on $78,711 initial cash invested.
-10.99%
Cash On Cash
3.69%
Cap Rate
0.6
DSCR
$3,348
Rent
-$721
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,348 income − $4,069 expenses = $721 out of pocket
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,711
Downpayment
20%
$57,820
Closing costs
1%
$2,891
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,348
Total Expenses
$4,069
Mortgage P&I
44%
$1,475
Property Taxes
18%
$601
Home Insurance
3%
$103
HOA
8%
$283
Property Management
15%
$502
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$837