Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.91% first-year return on $79,215 initial cash invested.
-4.91%
Cash On Cash
5.1%
Cap Rate
0.86
DSCR
$2,969
Rent
-$324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,969 income − $3,293 expenses = $324 out of pocket
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,969
Total Expenses
$3,293
Mortgage P&I
49%
$1,444
Property Taxes
6%
$166
Home Insurance
4%
$104
HOA
5%
$154
Property Management
15%
$445
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$742