Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.53% first-year return on $79,803 initial cash invested.
-3.53%
Cash On Cash
5.46%
Cap Rate
0.93
DSCR
$3,232
Rent
-$235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,232 income − $3,467 expenses = $235 out of pocket
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,803
Downpayment
20%
$58,860
Closing costs
1%
$2,943
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,232
Total Expenses
$3,467
Mortgage P&I
45%
$1,446
Property Taxes
11%
$365
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$485
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$808