Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.8% first-year return on $79,173 initial cash invested.
-21.8%
Cash On Cash
0.25%
Cap Rate
0.04
DSCR
$981
Rent
-$1,438
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$981 income − $2,419 expenses = $1,438 out of pocket
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,173
Downpayment
20%
$58,260
Closing costs
1%
$2,913
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$981
Total Expenses
$2,419
Mortgage P&I
149%
$1,460
Property Taxes
39%
$384
Home Insurance
11%
$105
HOA
0%
$0
Property Management
15%
$147
CapEx
4%
$39
Vacancy
0%
$0
Maintenance
4%
$39
Other
25%
$245