Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.85% first-year return on $78,900 initial cash invested.
-12.85%
Cash On Cash
2.83%
Cap Rate
0.47
DSCR
$1,967
Rent
-$845
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,967 income − $2,812 expenses = $845 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,967
Total Expenses
$2,812
Mortgage P&I
74%
$1,449
Property Taxes
16%
$316
Home Insurance
5%
$102
HOA
0%
$0
Property Management
15%
$295
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$492