Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.48% first-year return on $79,257 initial cash invested.
-3.48%
Cash On Cash
5.32%
Cap Rate
0.92
DSCR
$3,088
Rent
-$230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,088 income − $3,318 expenses = $230 out of pocket
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,257
Downpayment
20%
$58,340
Closing costs
1%
$2,917
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,088
Total Expenses
$3,318
Mortgage P&I
45%
$1,400
Property Taxes
11%
$335
Home Insurance
3%
$100
HOA
0%
$0
Property Management
15%
$463
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$772