Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.33% first-year return on $79,278 initial cash invested.
-8.33%
Cash On Cash
4.13%
Cap Rate
0.69
DSCR
$2,472
Rent
-$550
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,472 income − $3,022 expenses = $550 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
$2,472
Total Expenses
$3,022
Mortgage P&I
59%
$1,455
Property Taxes
10%
$243
Home Insurance
5%
$114
HOA
1%
$23
Property Management
15%
$371
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$618