Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.96% first-year return on $79,173 initial cash invested.
-21.96%
Cash On Cash
0.21%
Cap Rate
0.03
DSCR
$964
Rent
-$1,449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$964 income − $2,413 expenses = $1,449 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
$964
Total Expenses
$2,413
Mortgage P&I
151%
$1,460
Property Taxes
40%
$384
Home Insurance
11%
$105
HOA
0%
$0
Property Management
15%
$145
CapEx
4%
$39
Vacancy
0%
$0
Maintenance
4%
$39
Other
25%
$241