Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.44% first-year return on $79,950 initial cash invested.
-23.44%
Cash On Cash
-0.24%
Cap Rate
-0.04
DSCR
$1,323
Rent
-$1,562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,323 income − $2,885 expenses = $1,562 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
$1,323
Total Expenses
$2,885
Mortgage P&I
110%
$1,451
Property Taxes
48%
$639
Home Insurance
8%
$103
HOA
4%
$57
Property Management
15%
$198
CapEx
4%
$53
Vacancy
0%
$0
Maintenance
4%
$53
Other
25%
$331