Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.76% first-year return on $78,900 initial cash invested.
-31.76%
Cash On Cash
-2.59%
Cap Rate
-0.43
DSCR
$0
Rent
-$2,088
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,088 expenses = $2,088 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.5%
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
$0
Total Expenses
$2,088
Mortgage P&I
14630000%
$1,463
Property Taxes
5230000%
$523
Home Insurance
1020000%
$102
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0