Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.08% first-year return on $79,782 initial cash invested.
-5.08%
Cash On Cash
5.21%
Cap Rate
0.85
DSCR
$2,689
Rent
-$338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,689 income − $3,027 expenses = $338 out of pocket
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,782
Downpayment
20%
$58,840
Closing costs
1%
$2,942
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,689
Total Expenses
$3,027
Mortgage P&I
56%
$1,507
Property Taxes
5%
$124
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$403
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$672