Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.6% first-year return on $79,299 initial cash invested.
-5.6%
Cash On Cash
4.9%
Cap Rate
0.81
DSCR
$2,423
Rent
-$370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,423 income − $2,793 expenses = $370 out of pocket
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,299
Downpayment
20%
$58,380
Closing costs
1%
$2,919
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,423
Total Expenses
$2,793
Mortgage P&I
60%
$1,465
Property Taxes
2%
$60
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$363
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$606