Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.63% first-year return on $79,950 initial cash invested.
-26.63%
Cash On Cash
-0.89%
Cap Rate
-0.14
DSCR
$834
Rent
-$1,774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$834 income − $2,608 expenses = $1,774 out of pocket
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.7%
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
$834
Total Expenses
$2,608
Mortgage P&I
183%
$1,523
Property Taxes
70%
$583
Home Insurance
12%
$103
HOA
0%
$0
Property Management
15%
$125
CapEx
4%
$33
Vacancy
0%
$0
Maintenance
4%
$33
Other
25%
$208