Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.67% first-year return on $78,690 initial cash invested.
-14.67%
Cash On Cash
2.4%
Cap Rate
0.39
DSCR
$1,736
Rent
-$962
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,736 income − $2,698 expenses = $962 out of pocket
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,736
Total Expenses
$2,698
Mortgage P&I
85%
$1,472
Property Taxes
17%
$293
Home Insurance
6%
$101
HOA
0%
$0
Property Management
15%
$260
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$434