Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.15% first-year return on $79,740 initial cash invested.
-16.15%
Cash On Cash
1.97%
Cap Rate
0.33
DSCR
$1,993
Rent
-$1,073
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,993 income − $3,066 expenses = $1,073 out of pocket
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,740
Downpayment
20%
$58,800
Closing costs
1%
$2,940
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,993
Total Expenses
$3,066
Mortgage P&I
74%
$1,475
Property Taxes
27%
$529
Home Insurance
5%
$105
HOA
0%
$0
Property Management
15%
$299
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$498