Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.67% first-year return on $78,795 initial cash invested.
-2.67%
Cash On Cash
5.77%
Cap Rate
0.96
DSCR
$3,039
Rent
-$175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,039 income − $3,214 expenses = $175 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,039
Total Expenses
$3,214
Mortgage P&I
48%
$1,446
Property Taxes
7%
$207
Home Insurance
3%
$101
HOA
0%
$0
Property Management
15%
$456
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$760