Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.54% first-year return on $79,026 initial cash invested.
-5.54%
Cash On Cash
5.02%
Cap Rate
0.83
DSCR
$2,772
Rent
-$365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,772 income − $3,137 expenses = $365 out of pocket
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,026
Downpayment
20%
$58,120
Closing costs
1%
$2,906
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,772
Total Expenses
$3,137
Mortgage P&I
53%
$1,470
Property Taxes
7%
$200
Home Insurance
4%
$103
HOA
1%
$33
Property Management
15%
$416
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$693