Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.71% first-year return on $79,152 initial cash invested.
-15.71%
Cash On Cash
2.01%
Cap Rate
0.33
DSCR
$1,458
Rent
-$1,036
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,458 income − $2,494 expenses = $1,036 out of pocket
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,458
Total Expenses
$2,494
Mortgage P&I
100%
$1,465
Property Taxes
15%
$225
Home Insurance
7%
$105
HOA
0%
$0
Property Management
15%
$219
CapEx
4%
$58
Vacancy
0%
$0
Maintenance
4%
$58
Other
25%
$364