Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.35% first-year return on $79,803 initial cash invested.
-3.35%
Cash On Cash
5.83%
Cap Rate
0.93
DSCR
$2,879
Rent
-$223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,879 income − $3,102 expenses = $223 out of pocket
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,803
Downpayment
20%
$58,860
Closing costs
1%
$2,943
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,879
Total Expenses
$3,102
Mortgage P&I
53%
$1,539
Property Taxes
3%
$76
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$432
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$720