Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.65% first-year return on $79,677 initial cash invested.
-5.65%
Cash On Cash
4.94%
Cap Rate
0.82
DSCR
$2,723
Rent
-$375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,723 income − $3,098 expenses = $375 out of pocket
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,677
Downpayment
20%
$58,740
Closing costs
1%
$2,937
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,723
Total Expenses
$3,098
Mortgage P&I
54%
$1,475
Property Taxes
8%
$206
Home Insurance
4%
$107
HOA
0%
$3
Property Management
15%
$408
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$681