Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.27% first-year return on $79,425 initial cash invested.
-5.27%
Cash On Cash
5.56%
Cap Rate
0.86
DSCR
$3,062
Rent
-$349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,062 income − $3,411 expenses = $349 out of pocket
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,425
Downpayment
20%
$58,500
Closing costs
1%
$2,925
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,062
Total Expenses
$3,411
Mortgage P&I
52%
$1,582
Property Taxes
10%
$297
Home Insurance
2%
$63
HOA
0%
$0
Property Management
15%
$459
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$766