Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.57% first-year return on $79,929 initial cash invested.
-18.57%
Cash On Cash
1.23%
Cap Rate
0.2
DSCR
$739
Rent
-$1,237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$739 income − $1,976 expenses = $1,237 out of pocket
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,929
Downpayment
20%
$58,980
Closing costs
1%
$2,949
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$739
Total Expenses
$1,976
Mortgage P&I
204%
$1,509
Property Taxes
1%
$8
Home Insurance
14%
$103
HOA
0%
$0
Property Management
15%
$111
CapEx
4%
$30
Vacancy
0%
$0
Maintenance
4%
$30
Other
25%
$185