Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.09% first-year return on $78,879 initial cash invested.
-4.09%
Cash On Cash
5.33%
Cap Rate
0.9
DSCR
$3,277
Rent
-$269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,277 income − $3,546 expenses = $269 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,277
Total Expenses
$3,546
Mortgage P&I
43%
$1,425
Property Taxes
14%
$446
Home Insurance
3%
$102
HOA
0%
$0
Property Management
15%
$492
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$819