Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.97% first-year return on $79,278 initial cash invested.
-19.97%
Cash On Cash
0.69%
Cap Rate
0.12
DSCR
$795
Rent
-$1,319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$795 income − $2,114 expenses = $1,319 out of pocket
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.4%
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
$795
Total Expenses
$2,114
Mortgage P&I
183%
$1,455
Property Taxes
21%
$169
Home Insurance
14%
$108
HOA
0%
$0
Property Management
15%
$119
CapEx
4%
$32
Vacancy
0%
$0
Maintenance
4%
$32
Other
25%
$199