Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.74% first-year return on $79,341 initial cash invested.
-1.74%
Cash On Cash
6.06%
Cap Rate
1.01
DSCR
$3,316
Rent
-$115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,316 income − $3,431 expenses = $115 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
$3,316
Total Expenses
$3,431
Mortgage P&I
44%
$1,458
Property Taxes
8%
$276
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$497
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$829