Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.52% first-year return on $79,635 initial cash invested.
-2.52%
Cash On Cash
6.48%
Cap Rate
0.98
DSCR
$3,256
Rent
-$167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,256 income − $3,423 expenses = $167 out of pocket
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,635
Downpayment
20%
$58,700
Closing costs
1%
$2,935
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,256
Total Expenses
$3,423
Mortgage P&I
50%
$1,622
Property Taxes
4%
$134
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$488
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$814