Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.85% first-year return on $79,950 initial cash invested.
-4.85%
Cash On Cash
5.41%
Cap Rate
0.88
DSCR
$3,510
Rent
-$323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,510 income − $3,833 expenses = $323 out of pocket
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,950
Downpayment
20%
$59,000
Closing costs
1%
$2,950
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,510
Total Expenses
$3,833
Mortgage P&I
43%
$1,512
Property Taxes
15%
$534
Home Insurance
3%
$103
HOA
0%
$0
Property Management
15%
$526
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$878