Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.88% first-year return on $79,047 initial cash invested.
-24.88%
Cash On Cash
-0.02%
Cap Rate
0
DSCR
$632
Rent
-$1,639
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$632 income − $2,271 expenses = $1,639 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
$632
Total Expenses
$2,271
Mortgage P&I
255%
$1,610
Property Taxes
44%
$281
Home Insurance
12%
$77
HOA
0%
$0
Property Management
15%
$95
CapEx
4%
$25
Vacancy
0%
$0
Maintenance
4%
$25
Other
25%
$158