Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.16% first-year return on $79,341 initial cash invested.
-14.16%
Cash On Cash
2.53%
Cap Rate
0.42
DSCR
$1,971
Rent
-$936
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,971 income − $2,907 expenses = $936 out of pocket
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,341
Downpayment
20%
$58,420
Closing costs
1%
$2,921
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,971
Total Expenses
$2,907
Mortgage P&I
75%
$1,473
Property Taxes
19%
$382
Home Insurance
5%
$105
HOA
0%
$0
Property Management
15%
$296
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$493