Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.64% first-year return on $79,824 initial cash invested.
-11.64%
Cash On Cash
3.23%
Cap Rate
0.53
DSCR
$1,760
Rent
-$774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,760 income − $2,534 expenses = $774 out of pocket
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,760
Total Expenses
$2,534
Mortgage P&I
85%
$1,496
Property Taxes
5%
$89
Home Insurance
6%
$105
HOA
0%
$0
Property Management
15%
$264
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$440