Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.58% first-year return on $79,446 initial cash invested.
-7.58%
Cash On Cash
5.16%
Cap Rate
0.78
DSCR
$3,414
Rent
-$502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,414 income − $3,916 expenses = $502 out of pocket
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,446
Downpayment
20%
$58,520
Closing costs
1%
$2,926
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,414
Total Expenses
$3,916
Mortgage P&I
48%
$1,624
Property Taxes
16%
$547
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$512
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$854