Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.87% first-year return on $79,740 initial cash invested.
-14.87%
Cash On Cash
2.09%
Cap Rate
0.36
DSCR
$2,217
Rent
-$988
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,217 income − $3,205 expenses = $988 out of pocket
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,740
Downpayment
20%
$58,800
Closing costs
1%
$2,940
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,217
Total Expenses
$3,205
Mortgage P&I
64%
$1,410
Property Taxes
27%
$600
Home Insurance
6%
$130
HOA
0%
$0
Property Management
15%
$333
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$554