Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.62% first-year return on $79,677 initial cash invested.
-9.62%
Cash On Cash
3.49%
Cap Rate
0.6
DSCR
$1,983
Rent
-$639
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,983 income − $2,622 expenses = $639 out of pocket
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,677
Downpayment
20%
$58,740
Closing costs
1%
$2,937
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,983
Total Expenses
$2,622
Mortgage P&I
71%
$1,415
Property Taxes
8%
$151
Home Insurance
5%
$105
HOA
0%
$0
Property Management
15%
$297
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$496