Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.32% first-year return on $79,782 initial cash invested.
-8.32%
Cash On Cash
4.17%
Cap Rate
0.69
DSCR
$2,520
Rent
-$553
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,520 income − $3,073 expenses = $553 out of pocket
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,782
Downpayment
20%
$58,840
Closing costs
1%
$2,942
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,520
Total Expenses
$3,073
Mortgage P&I
59%
$1,475
Property Taxes
11%
$285
Home Insurance
4%
$103
HOA
0%
$0
Property Management
15%
$378
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$630