Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.6% first-year return on $79,614 initial cash invested.
-10.6%
Cash On Cash
3.53%
Cap Rate
0.58
DSCR
$1,964
Rent
-$703
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,964 income − $2,667 expenses = $703 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
$1,964
Total Expenses
$2,667
Mortgage P&I
76%
$1,486
Property Taxes
6%
$123
Home Insurance
6%
$114
HOA
0%
$0
Property Management
15%
$295
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$491