Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.78% first-year return on $79,278 initial cash invested.
-5.78%
Cash On Cash
5.12%
Cap Rate
0.83
DSCR
$3,371
Rent
-$382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,371 income − $3,753 expenses = $382 out of pocket
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,371
Total Expenses
$3,753
Mortgage P&I
44%
$1,492
Property Taxes
16%
$537
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$506
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$843