Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.88% first-year return on $78,900 initial cash invested.
-4.88%
Cash On Cash
5.02%
Cap Rate
0.85
DSCR
$2,742
Rent
-$321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,742 income − $3,063 expenses = $321 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,900
Downpayment
20%
$58,000
Closing costs
1%
$2,900
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,742
Total Expenses
$3,063
Mortgage P&I
52%
$1,425
Property Taxes
8%
$219
Home Insurance
4%
$102
HOA
0%
$0
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$686