Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.55% first-year return on $79,152 initial cash invested.
-9.55%
Cash On Cash
3.97%
Cap Rate
0.64
DSCR
$2,162
Rent
-$630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,162 income − $2,792 expenses = $630 out of pocket
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,152
Downpayment
20%
$58,240
Closing costs
1%
$2,912
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,162
Total Expenses
$2,792
Mortgage P&I
70%
$1,508
Property Taxes
5%
$106
Home Insurance
5%
$105
HOA
2%
$37
Property Management
15%
$324
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$540