Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.52% first-year return on $78,879 initial cash invested.
-9.52%
Cash On Cash
4.12%
Cap Rate
0.67
DSCR
$3,512
Rent
-$626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,512 income − $4,138 expenses = $626 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,879
Downpayment
20%
$57,980
Closing costs
1%
$2,899
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,512
Total Expenses
$4,138
Mortgage P&I
42%
$1,482
Property Taxes
10%
$352
Home Insurance
3%
$105
HOA
15%
$514
Property Management
15%
$527
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$878