Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.23% first-year return on $79,005 initial cash invested.
-13.23%
Cash On Cash
2.71%
Cap Rate
0.45
DSCR
$2,067
Rent
-$871
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,067 income − $2,938 expenses = $871 out of pocket
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,005
Downpayment
20%
$58,100
Closing costs
1%
$2,905
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,067
Total Expenses
$2,938
Mortgage P&I
70%
$1,444
Property Taxes
19%
$398
Home Insurance
5%
$103
HOA
0%
$0
Property Management
15%
$310
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$517