Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.23% first-year return on $79,950 initial cash invested.
-20.23%
Cash On Cash
0.75%
Cap Rate
0.12
DSCR
$1,386
Rent
-$1,348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,386 income − $2,734 expenses = $1,348 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
$1,386
Total Expenses
$2,734
Mortgage P&I
107%
$1,477
Property Taxes
34%
$470
Home Insurance
7%
$103
HOA
1%
$20
Property Management
15%
$208
CapEx
4%
$55
Vacancy
0%
$0
Maintenance
4%
$55
Other
25%
$346