Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.89% first-year return on $79,572 initial cash invested.
-1.89%
Cash On Cash
6.23%
Cap Rate
1.01
DSCR
$3,422
Rent
-$125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,422 income − $3,547 expenses = $125 out of pocket
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,572
Downpayment
20%
$58,640
Closing costs
1%
$2,932
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,422
Total Expenses
$3,547
Mortgage P&I
44%
$1,509
Property Taxes
9%
$292
Home Insurance
3%
$103
HOA
0%
$0
Property Management
15%
$513
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$856