Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.11% first-year return on $79,257 initial cash invested.
-0.11%
Cash On Cash
6.62%
Cap Rate
1.11
DSCR
$4,226
Rent
-$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,226 income − $4,233 expenses = $7 out of pocket
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,257
Downpayment
20%
$58,340
Closing costs
1%
$2,917
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,226
Total Expenses
$4,233
Mortgage P&I
34%
$1,448
Property Taxes
15%
$632
Home Insurance
3%
$112
HOA
0%
$13
Property Management
15%
$634
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,056