Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.95% first-year return on $79,677 initial cash invested.
-5.95%
Cash On Cash
4.7%
Cap Rate
0.79
DSCR
$2,437
Rent
-$395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,437 income − $2,832 expenses = $395 out of pocket
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,677
Downpayment
20%
$58,740
Closing costs
1%
$2,937
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,437
Total Expenses
$2,832
Mortgage P&I
59%
$1,448
Property Taxes
5%
$110
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$366
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$609