Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.86% first-year return on $78,858 initial cash invested.
-16.86%
Cash On Cash
1.64%
Cap Rate
0.28
DSCR
$1,720
Rent
-$1,108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,720 income − $2,828 expenses = $1,108 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
$1,720
Total Expenses
$2,828
Mortgage P&I
83%
$1,436
Property Taxes
27%
$465
Home Insurance
6%
$101
HOA
0%
$0
Property Management
15%
$258
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$430