Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.89% first-year return on $78,795 initial cash invested.
-1.89%
Cash On Cash
5.84%
Cap Rate
0.99
DSCR
$2,897
Rent
-$124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,897 income − $3,021 expenses = $124 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,795
Downpayment
20%
$57,900
Closing costs
1%
$2,895
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,897
Total Expenses
$3,021
Mortgage P&I
49%
$1,418
Property Taxes
4%
$111
Home Insurance
3%
$101
HOA
0%
$0
Property Management
15%
$435
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$724