Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.75% first-year return on $79,824 initial cash invested.
-4.75%
Cash On Cash
5.15%
Cap Rate
0.86
DSCR
$2,657
Rent
-$316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,657 income − $2,973 expenses = $316 out of pocket
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,824
Downpayment
20%
$58,880
Closing costs
1%
$2,944
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,657
Total Expenses
$2,973
Mortgage P&I
55%
$1,473
Property Taxes
4%
$117
Home Insurance
4%
$108
HOA
0%
$0
Property Management
15%
$399
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$664