Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.57% first-year return on $79,950 initial cash invested.
-10.57%
Cash On Cash
4.23%
Cap Rate
0.63
DSCR
$2,398
Rent
-$704
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,398 income − $3,102 expenses = $704 out of pocket
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,398
Total Expenses
$3,102
Mortgage P&I
69%
$1,648
Property Taxes
8%
$199
Home Insurance
4%
$103
HOA
0%
$0
Property Management
15%
$360
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$600