Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.49% first-year return on $79,614 initial cash invested.
-2.49%
Cash On Cash
5.92%
Cap Rate
0.98
DSCR
$3,223
Rent
-$165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,223 income − $3,388 expenses = $165 out of pocket
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,614
Downpayment
20%
$58,680
Closing costs
1%
$2,934
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,223
Total Expenses
$3,388
Mortgage P&I
46%
$1,484
Property Taxes
8%
$252
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$806