Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.77% first-year return on $79,362 initial cash invested.
-16.77%
Cash On Cash
1.35%
Cap Rate
0.23
DSCR
$921
Rent
-$1,109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$921 income − $2,030 expenses = $1,109 out of pocket
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,362
Downpayment
20%
$58,440
Closing costs
1%
$2,922
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$921
Total Expenses
$2,030
Mortgage P&I
152%
$1,400
Property Taxes
9%
$83
Home Insurance
11%
$105
HOA
0%
$0
Property Management
15%
$138
CapEx
4%
$37
Vacancy
0%
$0
Maintenance
4%
$37
Other
25%
$230