Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.5% first-year return on $79,320 initial cash invested.
-8.5%
Cash On Cash
3.99%
Cap Rate
0.68
DSCR
$2,601
Rent
-$562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,601 income − $3,163 expenses = $562 out of pocket
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,320
Downpayment
20%
$58,400
Closing costs
1%
$2,920
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,601
Total Expenses
$3,163
Mortgage P&I
55%
$1,429
Property Taxes
15%
$382
Home Insurance
4%
$104
HOA
0%
$0
Property Management
15%
$390
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$650