Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.96% first-year return on $79,005 initial cash invested.
-9.96%
Cash On Cash
3.52%
Cap Rate
0.6
DSCR
$2,006
Rent
-$656
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,006 income − $2,662 expenses = $656 out of pocket
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,005
Downpayment
20%
$58,100
Closing costs
1%
$2,905
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,006
Total Expenses
$2,662
Mortgage P&I
71%
$1,427
Property Taxes
7%
$144
Home Insurance
6%
$128
HOA
0%
$0
Property Management
15%
$301
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$502