Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.92% first-year return on $80,034 initial cash invested.
-14.92%
Cash On Cash
2.11%
Cap Rate
0.35
DSCR
$1,285
Rent
-$995
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,285 income − $2,280 expenses = $995 out of pocket
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,034
Downpayment
20%
$59,080
Closing costs
1%
$2,954
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,285
Total Expenses
$2,280
Mortgage P&I
114%
$1,463
Property Taxes
7%
$94
Home Insurance
8%
$107
HOA
0%
$0
Property Management
15%
$193
CapEx
4%
$51
Vacancy
0%
$0
Maintenance
4%
$51
Other
25%
$321