Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.32% first-year return on $78,690 initial cash invested.
-9.32%
Cash On Cash
3.92%
Cap Rate
0.64
DSCR
$2,123
Rent
-$611
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,123 income − $2,734 expenses = $611 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
$2,123
Total Expenses
$2,734
Mortgage P&I
69%
$1,471
Property Taxes
7%
$146
Home Insurance
5%
$98
HOA
0%
$0
Property Management
15%
$318
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$531