Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.73% first-year return on $79,950 initial cash invested.
-10.73%
Cash On Cash
3.44%
Cap Rate
0.57
DSCR
$2,248
Rent
-$715
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,248 income − $2,963 expenses = $715 out of pocket
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,248
Total Expenses
$2,963
Mortgage P&I
65%
$1,470
Property Taxes
14%
$311
Home Insurance
5%
$103
HOA
0%
$0
Property Management
15%
$337
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$562