Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.32% first-year return on $79,257 initial cash invested.
-3.32%
Cash On Cash
5.69%
Cap Rate
0.93
DSCR
$2,982
Rent
-$219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,982 income − $3,201 expenses = $219 out of pocket
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,257
Downpayment
20%
$58,340
Closing costs
1%
$2,917
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,982
Total Expenses
$3,201
Mortgage P&I
50%
$1,484
Property Taxes
6%
$181
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$447
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$746