Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.26% first-year return on $79,341 initial cash invested.
-14.26%
Cash On Cash
2.52%
Cap Rate
0.42
DSCR
$1,988
Rent
-$943
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,341
Downpayment
20%
$58,420
Closing costs
1%
$2,921
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,988
Total Expenses
$2,931
Mortgage P&I
74%
$1,477
Property Taxes
20%
$399
Home Insurance
5%
$100
HOA
0%
$0
Property Management
15%
$298
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$497