Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.31% first-year return on $79,950 initial cash invested.
-1.31%
Cash On Cash
6.53%
Cap Rate
1.03
DSCR
$3,320
Rent
-$87
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,320 income − $3,407 expenses = $87 out of pocket
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,320
Total Expenses
$3,407
Mortgage P&I
47%
$1,559
Property Taxes
5%
$151
Home Insurance
3%
$103
HOA
0%
$0
Property Management
15%
$498
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$830