Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.49% first-year return on $79,950 initial cash invested.
-5.49%
Cash On Cash
5%
Cap Rate
0.84
DSCR
$3,145
Rent
-$366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,145 income − $3,511 expenses = $366 out of pocket
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,950
Downpayment
20%
$59,000
Closing costs
1%
$2,950
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,145
Total Expenses
$3,511
Mortgage P&I
47%
$1,470
Property Taxes
13%
$400
Home Insurance
4%
$131
HOA
0%
$0
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$786