Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.48% first-year return on $79,152 initial cash invested.
-10.48%
Cash On Cash
3.85%
Cap Rate
0.61
DSCR
$2,148
Rent
-$691
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,148 income − $2,839 expenses = $691 out of pocket
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,152
Downpayment
20%
$58,240
Closing costs
1%
$2,912
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,148
Total Expenses
$2,839
Mortgage P&I
72%
$1,540
Property Taxes
8%
$163
Home Insurance
5%
$105
HOA
0%
$0
Property Management
15%
$322
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$537