Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.92% first-year return on $79,593 initial cash invested.
-4.92%
Cash On Cash
5.43%
Cap Rate
0.87
DSCR
$3,001
Rent
-$326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,001 income − $3,327 expenses = $326 out of pocket
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,593
Downpayment
20%
$58,660
Closing costs
1%
$2,933
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,001
Total Expenses
$3,327
Mortgage P&I
51%
$1,532
Property Taxes
8%
$250
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$450
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$750