Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.84% first-year return on $79,677 initial cash invested.
-10.84%
Cash On Cash
3.45%
Cap Rate
0.57
DSCR
$2,373
Rent
-$720
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,373 income − $3,093 expenses = $720 out of pocket
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,677
Downpayment
20%
$58,740
Closing costs
1%
$2,937
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,373
Total Expenses
$3,093
Mortgage P&I
62%
$1,469
Property Taxes
15%
$363
Home Insurance
5%
$122
HOA
0%
$0
Property Management
15%
$356
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$593