Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.23% first-year return on $79,362 initial cash invested.
-13.23%
Cash On Cash
2.75%
Cap Rate
0.46
DSCR
$2,266
Rent
-$875
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,266 income − $3,141 expenses = $875 out of pocket
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,266
Total Expenses
$3,141
Mortgage P&I
64%
$1,454
Property Taxes
22%
$494
Home Insurance
5%
$105
HOA
0%
$0
Property Management
15%
$340
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$566