Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.05% first-year return on $78,690 initial cash invested.
-5.05%
Cash On Cash
5.19%
Cap Rate
0.85
DSCR
$2,919
Rent
-$331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,919 income − $3,250 expenses = $331 out of pocket
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,919
Total Expenses
$3,250
Mortgage P&I
50%
$1,464
Property Taxes
10%
$283
Home Insurance
3%
$101
HOA
0%
$0
Property Management
15%
$438
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$730