Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.05% first-year return on $79,530 initial cash invested.
-2.05%
Cash On Cash
6.25%
Cap Rate
0.99
DSCR
$3,174
Rent
-$136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,174 income − $3,310 expenses = $136 out of pocket
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,530
Downpayment
20%
$58,600
Closing costs
1%
$2,930
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,174
Total Expenses
$3,310
Mortgage P&I
48%
$1,534
Property Taxes
4%
$121
Home Insurance
3%
$105
HOA
1%
$26
Property Management
15%
$476
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$794