Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.23% first-year return on $79,047 initial cash invested.
-25.23%
Cash On Cash
-0.12%
Cap Rate
-0.02
DSCR
$586
Rent
-$1,662
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$586 income − $2,248 expenses = $1,662 out of pocket
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,047
Downpayment
20%
$58,140
Closing costs
1%
$2,907
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$586
Total Expenses
$2,248
Mortgage P&I
275%
$1,610
Property Taxes
48%
$281
Home Insurance
13%
$77
HOA
0%
$0
Property Management
15%
$88
CapEx
4%
$23
Vacancy
0%
$0
Maintenance
4%
$23
Other
25%
$146