Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.5% first-year return on $78,816 initial cash invested.
-9.5%
Cash On Cash
3.73%
Cap Rate
0.63
DSCR
$2,204
Rent
-$624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,204 income − $2,828 expenses = $624 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,816
Downpayment
20%
$57,920
Closing costs
1%
$2,896
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,204
Total Expenses
$2,828
Mortgage P&I
65%
$1,436
Property Taxes
10%
$229
Home Insurance
5%
$105
HOA
0%
$0
Property Management
15%
$331
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$551