Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.4% first-year return on $79,173 initial cash invested.
-10.4%
Cash On Cash
3.67%
Cap Rate
0.59
DSCR
$1,857
Rent
-$686
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,857 income − $2,543 expenses = $686 out of pocket
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,173
Downpayment
20%
$58,260
Closing costs
1%
$2,913
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,857
Total Expenses
$2,543
Mortgage P&I
81%
$1,502
Property Taxes
3%
$62
Home Insurance
5%
$88
HOA
0%
$0
Property Management
15%
$279
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$464