Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.53% first-year return on $79,005 initial cash invested.
-5.53%
Cash On Cash
5.19%
Cap Rate
0.84
DSCR
$3,120
Rent
-$364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,120 income − $3,484 expenses = $364 out of pocket
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,120
Total Expenses
$3,484
Mortgage P&I
48%
$1,496
Property Taxes
12%
$387
Home Insurance
3%
$103
HOA
0%
$0
Property Management
15%
$468
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$780