Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.5% first-year return on $79,236 initial cash invested.
-3.5%
Cash On Cash
5.39%
Cap Rate
0.92
DSCR
$2,791
Rent
-$231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,791 income − $3,022 expenses = $231 out of pocket
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,236
Downpayment
20%
$58,320
Closing costs
1%
$2,916
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,791
Total Expenses
$3,022
Mortgage P&I
51%
$1,429
Property Taxes
5%
$149
Home Insurance
4%
$103
HOA
0%
$0
Property Management
15%
$419
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$698