Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.69% first-year return on $79,530 initial cash invested.
-4.69%
Cash On Cash
5.14%
Cap Rate
0.86
DSCR
$2,548
Rent
-$311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,548 income − $2,859 expenses = $311 out of pocket
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,530
Downpayment
20%
$58,600
Closing costs
1%
$2,930
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,548
Total Expenses
$2,859
Mortgage P&I
57%
$1,465
Property Taxes
3%
$68
Home Insurance
4%
$103
HOA
0%
$0
Property Management
15%
$382
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$637