Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.56% first-year return on $79,950 initial cash invested.
-12.56%
Cash On Cash
2.87%
Cap Rate
0.48
DSCR
$1,507
Rent
-$837
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,507 income − $2,344 expenses = $837 out of pocket
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,507
Total Expenses
$2,344
Mortgage P&I
98%
$1,483
Property Taxes
2%
$35
Home Insurance
7%
$103
HOA
0%
$0
Property Management
15%
$226
CapEx
4%
$60
Vacancy
0%
$0
Maintenance
4%
$60
Other
25%
$377