Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.1% first-year return on $79,467 initial cash invested.
-12.1%
Cash On Cash
2.98%
Cap Rate
0.5
DSCR
$1,506
Rent
-$801
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,506 income − $2,307 expenses = $801 out of pocket
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,467
Downpayment
20%
$58,540
Closing costs
1%
$2,927
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,506
Total Expenses
$2,307
Mortgage P&I
97%
$1,468
Property Taxes
1%
$10
Home Insurance
7%
$107
HOA
0%
$0
Property Management
15%
$226
CapEx
4%
$60
Vacancy
0%
$0
Maintenance
4%
$60
Other
25%
$376