Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.72% first-year return on $79,782 initial cash invested.
-3.72%
Cash On Cash
5.51%
Cap Rate
0.92
DSCR
$3,106
Rent
-$247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,106 income − $3,353 expenses = $247 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
$3,106
Total Expenses
$3,353
Mortgage P&I
47%
$1,475
Property Taxes
9%
$285
Home Insurance
3%
$103
HOA
0%
$0
Property Management
15%
$466
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$776