Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.58% first-year return on $78,690 initial cash invested.
-0.58%
Cash On Cash
6.32%
Cap Rate
1.06
DSCR
$3,117
Rent
-$38
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,117 income − $3,155 expenses = $38 out of pocket
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,690
Downpayment
20%
$57,800
Closing costs
1%
$2,890
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,117
Total Expenses
$3,155
Mortgage P&I
46%
$1,435
Property Taxes
4%
$122
Home Insurance
3%
$101
HOA
0%
$0
Property Management
15%
$468
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$779