Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.9% first-year return on $79,278 initial cash invested.
-8.9%
Cash On Cash
4.06%
Cap Rate
0.67
DSCR
$2,328
Rent
-$588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,328 income − $2,916 expenses = $588 out of pocket
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,278
Downpayment
20%
$58,360
Closing costs
1%
$2,918
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,328
Total Expenses
$2,916
Mortgage P&I
64%
$1,483
Property Taxes
9%
$212
Home Insurance
4%
$104
HOA
0%
$0
Property Management
15%
$349
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$582