Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.33% first-year return on $79,215 initial cash invested.
-6.33%
Cash On Cash
4.68%
Cap Rate
0.79
DSCR
$2,786
Rent
-$418
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,786 income − $3,204 expenses = $418 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
$2,786
Total Expenses
$3,204
Mortgage P&I
52%
$1,444
Property Taxes
6%
$166
Home Insurance
4%
$104
HOA
6%
$154
Property Management
15%
$418
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$696