Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.02% first-year return on $79,152 initial cash invested.
-5.02%
Cash On Cash
4.99%
Cap Rate
0.85
DSCR
$2,739
Rent
-$331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,739 income − $3,070 expenses = $331 out of pocket
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,152
Downpayment
20%
$58,240
Closing costs
1%
$2,912
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,739
Total Expenses
$3,070
Mortgage P&I
52%
$1,431
Property Taxes
8%
$220
Home Insurance
4%
$103
HOA
0%
$0
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$685