Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.24% first-year return on $79,257 initial cash invested.
-7.24%
Cash On Cash
4.57%
Cap Rate
0.76
DSCR
$3,027
Rent
-$478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,027 income − $3,505 expenses = $478 out of pocket
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,257
Downpayment
20%
$58,340
Closing costs
1%
$2,917
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,027
Total Expenses
$3,505
Mortgage P&I
49%
$1,468
Property Taxes
16%
$479
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$454
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$757