Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.89% first-year return on $79,026 initial cash invested.
-9.89%
Cash On Cash
3.66%
Cap Rate
0.61
DSCR
$2,126
Rent
-$651
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,126 income − $2,777 expenses = $651 out of pocket
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,026
Downpayment
20%
$58,120
Closing costs
1%
$2,906
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,126
Total Expenses
$2,777
Mortgage P&I
68%
$1,453
Property Taxes
9%
$200
Home Insurance
5%
$103
HOA
0%
$0
Property Management
15%
$319
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$532