Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.33% first-year return on $79,614 initial cash invested.
-12.33%
Cash On Cash
2.89%
Cap Rate
0.49
DSCR
$2,396
Rent
-$818
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,396 income − $3,214 expenses = $818 out of pocket
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.1%
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
$2,396
Total Expenses
$3,214
Mortgage P&I
60%
$1,428
Property Taxes
22%
$531
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$359
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$599