Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.53% first-year return on $78,900 initial cash invested.
-4.53%
Cash On Cash
5.01%
Cap Rate
0.87
DSCR
$2,843
Rent
-$298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,843 income − $3,141 expenses = $298 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.0%
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
$2,843
Total Expenses
$3,141
Mortgage P&I
49%
$1,394
Property Taxes
10%
$277
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$426
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$711