Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.63% first-year return on $79,950 initial cash invested.
-10.63%
Cash On Cash
3.44%
Cap Rate
0.57
DSCR
$1,755
Rent
-$708
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,755 income − $2,463 expenses = $708 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
$1,755
Total Expenses
$2,463
Mortgage P&I
85%
$1,483
Property Taxes
2%
$35
Home Insurance
6%
$103
HOA
0%
$0
Property Management
15%
$263
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$439