Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.29% first-year return on $79,950 initial cash invested.
-14.29%
Cash On Cash
2.51%
Cap Rate
0.42
DSCR
$2,170
Rent
-$952
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,170 income − $3,122 expenses = $952 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
$2,170
Total Expenses
$3,122
Mortgage P&I
68%
$1,483
Property Taxes
23%
$494
Home Insurance
5%
$103
HOA
0%
$0
Property Management
15%
$326
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$542