Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.24% first-year return on $78,858 initial cash invested.
-17.24%
Cash On Cash
1.53%
Cap Rate
0.26
DSCR
$1,672
Rent
-$1,133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,672 income − $2,805 expenses = $1,133 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
$1,672
Total Expenses
$2,805
Mortgage P&I
86%
$1,436
Property Taxes
28%
$465
Home Insurance
6%
$101
HOA
0%
$0
Property Management
15%
$251
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$418