Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.15% first-year return on $78,690 initial cash invested.
-4.15%
Cash On Cash
5.22%
Cap Rate
0.88
DSCR
$2,487
Rent
-$272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,487 income − $2,759 expenses = $272 out of pocket
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,690
Downpayment
20%
$57,800
Closing costs
1%
$2,890
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,487
Total Expenses
$2,759
Mortgage P&I
57%
$1,429
Property Taxes
1%
$36
Home Insurance
4%
$101
HOA
0%
$0
Property Management
15%
$373
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$622