Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.23% first-year return on $78,669 initial cash invested.
-5.23%
Cash On Cash
5.03%
Cap Rate
0.84
DSCR
$2,916
Rent
-$343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,916 income − $3,259 expenses = $343 out of pocket
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,669
Downpayment
20%
$57,780
Closing costs
1%
$2,889
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,916
Total Expenses
$3,259
Mortgage P&I
49%
$1,436
Property Taxes
11%
$321
Home Insurance
4%
$102
HOA
0%
$0
Property Management
15%
$437
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$729