Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.62% first-year return on $79,929 initial cash invested.
-14.62%
Cash On Cash
2.64%
Cap Rate
0.42
DSCR
$1,617
Rent
-$974
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,617 income − $2,591 expenses = $974 out of pocket
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,929
Downpayment
20%
$58,980
Closing costs
1%
$2,949
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,617
Total Expenses
$2,591
Mortgage P&I
96%
$1,557
Property Taxes
10%
$154
Home Insurance
6%
$103
HOA
0%
$0
Property Management
15%
$243
CapEx
4%
$65
Vacancy
0%
$0
Maintenance
4%
$65
Other
25%
$404