Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.33% first-year return on $78,858 initial cash invested.
-17.33%
Cash On Cash
1.5%
Cap Rate
0.25
DSCR
$1,658
Rent
-$1,139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,658 income − $2,797 expenses = $1,139 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,858
Downpayment
20%
$57,960
Closing costs
1%
$2,898
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,658
Total Expenses
$2,797
Mortgage P&I
87%
$1,436
Property Taxes
28%
$465
Home Insurance
6%
$101
HOA
0%
$0
Property Management
15%
$249
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$414