Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.23% first-year return on $79,173 initial cash invested.
-15.23%
Cash On Cash
2.25%
Cap Rate
0.37
DSCR
$1,594
Rent
-$1,005
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,594 income − $2,599 expenses = $1,005 out of pocket
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,594
Total Expenses
$2,599
Mortgage P&I
93%
$1,486
Property Taxes
15%
$243
Home Insurance
7%
$105
HOA
0%
$0
Property Management
15%
$239
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$398