Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.77% first-year return on $79,215 initial cash invested.
-6.77%
Cash On Cash
4.63%
Cap Rate
0.77
DSCR
$2,603
Rent
-$447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,603 income − $3,050 expenses = $447 out of pocket
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,215
Downpayment
20%
$58,300
Closing costs
1%
$2,915
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,603
Total Expenses
$3,050
Mortgage P&I
56%
$1,468
Property Taxes
9%
$228
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$390
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$651