Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.74% first-year return on $78,900 initial cash invested.
-7.74%
Cash On Cash
4.22%
Cap Rate
0.71
DSCR
$2,208
Rent
-$509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,208 income − $2,717 expenses = $509 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,208
Total Expenses
$2,717
Mortgage P&I
65%
$1,441
Property Taxes
5%
$115
Home Insurance
5%
$102
HOA
0%
$0
Property Management
15%
$331
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$552