Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.12% first-year return on $78,690 initial cash invested.
-25.12%
Cash On Cash
-0.69%
Cap Rate
-0.12
DSCR
$951
Rent
-$1,647
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$951 income − $2,598 expenses = $1,647 out of pocket
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.4%
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
$951
Total Expenses
$2,598
Mortgage P&I
152%
$1,442
Property Taxes
63%
$598
Home Insurance
11%
$101
HOA
0%
$0
Property Management
15%
$143
CapEx
4%
$38
Vacancy
0%
$0
Maintenance
4%
$38
Other
25%
$238