Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.87% first-year return on $79,341 initial cash invested.
-10.87%
Cash On Cash
3.63%
Cap Rate
0.58
DSCR
$2,094
Rent
-$719
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,094 income − $2,813 expenses = $719 out of pocket
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,341
Downpayment
20%
$58,420
Closing costs
1%
$2,921
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,094
Total Expenses
$2,813
Mortgage P&I
72%
$1,518
Property Taxes
9%
$184
Home Insurance
5%
$105
HOA
0%
$0
Property Management
15%
$314
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$524