Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.9% first-year return on $78,795 initial cash invested.
-3.9%
Cash On Cash
5.8%
Cap Rate
0.92
DSCR
$3,162
Rent
-$256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,162 income − $3,418 expenses = $256 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,162
Total Expenses
$3,418
Mortgage P&I
48%
$1,530
Property Taxes
8%
$267
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$474
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$790