Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.53% first-year return on $79,383 initial cash invested.
-13.53%
Cash On Cash
2.77%
Cap Rate
0.46
DSCR
$2,531
Rent
-$895
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,531 income − $3,426 expenses = $895 out of pocket
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,383
Downpayment
20%
$58,460
Closing costs
1%
$2,923
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,531
Total Expenses
$3,426
Mortgage P&I
58%
$1,468
Property Taxes
25%
$638
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$380
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$633