Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.69% first-year return on $79,236 initial cash invested.
-14.69%
Cash On Cash
2.41%
Cap Rate
0.39
DSCR
$1,806
Rent
-$970
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,806 income − $2,776 expenses = $970 out of pocket
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,236
Downpayment
20%
$58,320
Closing costs
1%
$2,916
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,806
Total Expenses
$2,776
Mortgage P&I
82%
$1,483
Property Taxes
17%
$304
Home Insurance
7%
$122
HOA
0%
$0
Property Management
15%
$271
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$452