Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.56% first-year return on $79,341 initial cash invested.
-2.56%
Cash On Cash
5.83%
Cap Rate
0.97
DSCR
$3,214
Rent
-$169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,214 income − $3,383 expenses = $169 out of pocket
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,214
Total Expenses
$3,383
Mortgage P&I
45%
$1,458
Property Taxes
9%
$276
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$482
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$804