Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2% first-year return on $78,669 initial cash invested.
-2%
Cash On Cash
6.25%
Cap Rate
1
DSCR
$3,156
Rent
-$131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,156 income − $3,287 expenses = $131 out of pocket
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,156
Total Expenses
$3,287
Mortgage P&I
48%
$1,509
Property Taxes
5%
$159
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$473
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$789