Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.53% first-year return on $79,803 initial cash invested.
-2.53%
Cash On Cash
5.86%
Cap Rate
0.98
DSCR
$3,492
Rent
-$168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,492 income − $3,660 expenses = $168 out of pocket
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,803
Downpayment
20%
$58,860
Closing costs
1%
$2,943
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,492
Total Expenses
$3,660
Mortgage P&I
42%
$1,465
Property Taxes
11%
$373
Home Insurance
3%
$112
HOA
1%
$33
Property Management
15%
$524
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$873