Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.7% first-year return on $79,593 initial cash invested.
-8.7%
Cash On Cash
4.17%
Cap Rate
0.68
DSCR
$2,552
Rent
-$577
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,552 income − $3,129 expenses = $577 out of pocket
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,593
Downpayment
20%
$58,660
Closing costs
1%
$2,933
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,552
Total Expenses
$3,129
Mortgage P&I
59%
$1,494
Property Taxes
12%
$305
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$383
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$638