Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.14% first-year return on $79,614 initial cash invested.
-10.14%
Cash On Cash
3.91%
Cap Rate
0.62
DSCR
$2,448
Rent
-$673
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,448 income − $3,121 expenses = $673 out of pocket
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,614
Downpayment
20%
$58,680
Closing costs
1%
$2,934
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,448
Total Expenses
$3,121
Mortgage P&I
63%
$1,532
Property Taxes
13%
$308
Home Insurance
4%
$106
HOA
0%
$0
Property Management
15%
$367
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$612