Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.72% first-year return on $79,950 initial cash invested.
-3.72%
Cash On Cash
5.44%
Cap Rate
0.92
DSCR
$3,246
Rent
-$248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,246 income − $3,494 expenses = $248 out of pocket
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,246
Total Expenses
$3,494
Mortgage P&I
45%
$1,456
Property Taxes
12%
$376
Home Insurance
3%
$103
HOA
0%
$0
Property Management
15%
$487
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$812