Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.04% first-year return on $79,740 initial cash invested.
-9.04%
Cash On Cash
3.91%
Cap Rate
0.66
DSCR
$2,673
Rent
-$601
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,673 income − $3,274 expenses = $601 out of pocket
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,673
Total Expenses
$3,274
Mortgage P&I
54%
$1,451
Property Taxes
13%
$335
Home Insurance
4%
$105
HOA
4%
$100
Property Management
15%
$401
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$668