Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.62% first-year return on $78,900 initial cash invested.
-3.62%
Cash On Cash
5.66%
Cap Rate
0.91
DSCR
$2,747
Rent
-$238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,747 income − $2,985 expenses = $238 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,747
Total Expenses
$2,985
Mortgage P&I
55%
$1,497
Property Taxes
2%
$67
Home Insurance
4%
$102
HOA
0%
$0
Property Management
15%
$412
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$687