Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.02% first-year return on $60,901 initial cash invested.
-20.02%
Cash On Cash
2.03%
Cap Rate
0.33
DSCR
$882
Rent
-$1,016
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$882 income − $1,898 expenses = $1,016 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,901
Downpayment
20%
$58,000
Closing costs
1%
$2,900
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$882
Total Expenses
$1,898
Mortgage P&I
167%
$1,471
Property Taxes
0%
$4
Home Insurance
0%
$1
HOA
0%
$0
Property Management
15%
$132
CapEx
4%
$35
Vacancy
0%
$0
Maintenance
4%
$35
Other
25%
$220