Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.79% first-year return on $79,992 initial cash invested.
-10.79%
Cash On Cash
3.37%
Cap Rate
0.56
DSCR
$1,909
Rent
-$719
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,909 income − $2,628 expenses = $719 out of pocket
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,992
Downpayment
20%
$59,040
Closing costs
1%
$2,952
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,909
Total Expenses
$2,628
Mortgage P&I
77%
$1,473
Property Taxes
7%
$135
Home Insurance
6%
$105
HOA
0%
$0
Property Management
15%
$286
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$477