Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.45% first-year return on $78,900 initial cash invested.
-11.45%
Cash On Cash
3.27%
Cap Rate
0.54
DSCR
$1,738
Rent
-$753
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,738 income − $2,491 expenses = $753 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
$1,738
Total Expenses
$2,491
Mortgage P&I
85%
$1,473
Property Taxes
5%
$81
Home Insurance
6%
$102
HOA
0%
$0
Property Management
15%
$261
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$434