Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.45% first-year return on $79,950 initial cash invested.
-3.45%
Cash On Cash
5.69%
Cap Rate
0.95
DSCR
$3,785
Rent
-$230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,785 income − $4,015 expenses = $230 out of pocket
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,785
Total Expenses
$4,015
Mortgage P&I
39%
$1,477
Property Taxes
16%
$619
Home Insurance
3%
$103
HOA
0%
$0
Property Management
15%
$568
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$946