Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.54% first-year return on $79,509 initial cash invested.
-9.54%
Cash On Cash
3.77%
Cap Rate
0.63
DSCR
$2,254
Rent
-$632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,254 income − $2,886 expenses = $632 out of pocket
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,509
Downpayment
20%
$58,580
Closing costs
1%
$2,929
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,254
Total Expenses
$2,886
Mortgage P&I
65%
$1,462
Property Taxes
11%
$239
Home Insurance
5%
$103
HOA
0%
$0
Property Management
15%
$338
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$564