Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.67% first-year return on $79,362 initial cash invested.
-7.67%
Cash On Cash
4.32%
Cap Rate
0.72
DSCR
$2,402
Rent
-$507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,402 income − $2,909 expenses = $507 out of pocket
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,362
Downpayment
20%
$58,440
Closing costs
1%
$2,922
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,402
Total Expenses
$2,909
Mortgage P&I
61%
$1,464
Property Taxes
6%
$145
Home Insurance
4%
$103
HOA
2%
$45
Property Management
15%
$360
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$600