Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.91% first-year return on $79,950 initial cash invested.
-7.91%
Cash On Cash
4.08%
Cap Rate
0.69
DSCR
$2,137
Rent
-$527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,137 income − $2,664 expenses = $527 out of pocket
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,137
Total Expenses
$2,664
Mortgage P&I
68%
$1,445
Property Taxes
4%
$91
Home Insurance
5%
$103
HOA
0%
$0
Property Management
15%
$321
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$534