Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.53% first-year return on $79,950 initial cash invested.
-8.53%
Cash On Cash
4.07%
Cap Rate
0.68
DSCR
$2,280
Rent
-$568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,280 income − $2,848 expenses = $568 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
$2,280
Total Expenses
$2,848
Mortgage P&I
65%
$1,478
Property Taxes
7%
$167
Home Insurance
5%
$103
HOA
0%
$6
Property Management
15%
$342
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$570