Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.9% first-year return on $79,950 initial cash invested.
-13.9%
Cash On Cash
2.34%
Cap Rate
0.4
DSCR
$1,789
Rent
-$926
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,789 income − $2,715 expenses = $926 out of pocket
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.1%
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
$1,789
Total Expenses
$2,715
Mortgage P&I
80%
$1,430
Property Taxes
18%
$323
Home Insurance
6%
$103
HOA
0%
$0
Property Management
15%
$268
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$447