Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.09% first-year return on $79,950 initial cash invested.
-18.09%
Cash On Cash
1.2%
Cap Rate
0.2
DSCR
$879
Rent
-$1,205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$879 income − $2,084 expenses = $1,205 out of pocket
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.3%
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
$879
Total Expenses
$2,084
Mortgage P&I
167%
$1,464
Property Taxes
11%
$95
Home Insurance
12%
$103
HOA
0%
$0
Property Management
15%
$132
CapEx
4%
$35
Vacancy
0%
$0
Maintenance
4%
$35
Other
25%
$220