Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.56% first-year return on $79,278 initial cash invested.
-0.56%
Cash On Cash
6.25%
Cap Rate
1.06
DSCR
$3,183
Rent
-$37
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,183 income − $3,220 expenses = $37 out of pocket
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,183
Total Expenses
$3,220
Mortgage P&I
45%
$1,431
Property Taxes
4%
$115
Home Insurance
3%
$105
HOA
1%
$42
Property Management
15%
$477
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$796