Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.99% first-year return on $79,698 initial cash invested.
-3.99%
Cash On Cash
5.71%
Cap Rate
0.91
DSCR
$2,994
Rent
-$265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,994 income − $3,259 expenses = $265 out of pocket
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,698
Downpayment
20%
$58,760
Closing costs
1%
$2,938
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,994
Total Expenses
$3,259
Mortgage P&I
52%
$1,544
Property Taxes
6%
$173
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$449
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$748