Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.88% first-year return on $79,047 initial cash invested.
-8.88%
Cash On Cash
4.21%
Cap Rate
0.67
DSCR
$2,242
Rent
-$585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,242 income − $2,827 expenses = $585 out of pocket
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,047
Downpayment
20%
$58,140
Closing costs
1%
$2,907
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,242
Total Expenses
$2,827
Mortgage P&I
68%
$1,514
Property Taxes
2%
$35
Home Insurance
5%
$102
HOA
4%
$100
Property Management
15%
$336
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$560