Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.71% first-year return on $79,257 initial cash invested.
-1.71%
Cash On Cash
5.84%
Cap Rate
1.01
DSCR
$3,311
Rent
-$113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,311 income − $3,424 expenses = $113 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
$3,311
Total Expenses
$3,424
Mortgage P&I
42%
$1,400
Property Taxes
10%
$335
Home Insurance
3%
$100
HOA
0%
$0
Property Management
15%
$497
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$828