Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.4% first-year return on $79,005 initial cash invested.
-9.4%
Cash On Cash
3.96%
Cap Rate
0.64
DSCR
$2,061
Rent
-$619
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,061 income − $2,680 expenses = $619 out of pocket
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,005
Downpayment
20%
$58,100
Closing costs
1%
$2,905
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,061
Total Expenses
$2,680
Mortgage P&I
73%
$1,496
Property Taxes
5%
$102
Home Insurance
5%
$94
HOA
0%
$0
Property Management
15%
$309
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$515