Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.81% first-year return on $79,026 initial cash invested.
-18.81%
Cash On Cash
1.27%
Cap Rate
0.21
DSCR
$1,755
Rent
-$1,239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,755 income − $2,994 expenses = $1,239 out of pocket
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,026
Downpayment
20%
$58,120
Closing costs
1%
$2,906
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,755
Total Expenses
$2,994
Mortgage P&I
84%
$1,476
Property Taxes
34%
$588
Home Insurance
5%
$88
HOA
0%
$0
Property Management
15%
$263
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$439