Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.08% first-year return on $78,900 initial cash invested.
-9.08%
Cash On Cash
4.16%
Cap Rate
0.67
DSCR
$2,604
Rent
-$597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,604 income − $3,201 expenses = $597 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,900
Downpayment
20%
$58,000
Closing costs
1%
$2,900
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,604
Total Expenses
$3,201
Mortgage P&I
58%
$1,498
Property Taxes
13%
$351
Home Insurance
4%
$102
HOA
0%
$0
Property Management
15%
$391
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$651