Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.88% first-year return on $80,013 initial cash invested.
-5.88%
Cash On Cash
4.9%
Cap Rate
0.82
DSCR
$3,250
Rent
-$392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,250 income − $3,642 expenses = $392 out of pocket
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,013
Downpayment
20%
$59,060
Closing costs
1%
$2,953
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,250
Total Expenses
$3,642
Mortgage P&I
45%
$1,467
Property Taxes
16%
$512
Home Insurance
3%
$103
HOA
0%
$0
Property Management
15%
$488
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$812