Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.74% first-year return on $78,900 initial cash invested.
-3.74%
Cash On Cash
5.67%
Cap Rate
0.92
DSCR
$3,199
Rent
-$246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,199 income − $3,445 expenses = $246 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,199
Total Expenses
$3,445
Mortgage P&I
47%
$1,489
Property Taxes
10%
$318
Home Insurance
3%
$102
HOA
0%
$0
Property Management
15%
$480
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$800