Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.72% first-year return on $78,858 initial cash invested.
-16.72%
Cash On Cash
1.78%
Cap Rate
0.29
DSCR
$1,659
Rent
-$1,099
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,659 income − $2,758 expenses = $1,099 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,858
Downpayment
20%
$57,960
Closing costs
1%
$2,898
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,659
Total Expenses
$2,758
Mortgage P&I
88%
$1,463
Property Taxes
18%
$296
Home Insurance
6%
$103
HOA
6%
$100
Property Management
15%
$249
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$415