Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.12% first-year return on $79,761 initial cash invested.
-4.12%
Cash On Cash
5.18%
Cap Rate
0.88
DSCR
$2,722
Rent
-$274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,722 income − $2,996 expenses = $274 out of pocket
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,761
Downpayment
20%
$58,820
Closing costs
1%
$2,941
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,722
Total Expenses
$2,996
Mortgage P&I
53%
$1,434
Property Taxes
6%
$151
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$408
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$680