Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.41% first-year return on $79,950 initial cash invested.
-1.41%
Cash On Cash
6.14%
Cap Rate
1.03
DSCR
$3,289
Rent
-$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,289 income − $3,383 expenses = $94 out of pocket
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,289
Total Expenses
$3,383
Mortgage P&I
45%
$1,472
Property Taxes
7%
$229
Home Insurance
3%
$103
HOA
0%
$0
Property Management
15%
$493
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$822