Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.7% first-year return on $79,677 initial cash invested.
-7.7%
Cash On Cash
4.65%
Cap Rate
0.73
DSCR
$2,425
Rent
-$511
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,425 income − $2,936 expenses = $511 out of pocket
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,677
Downpayment
20%
$58,740
Closing costs
1%
$2,937
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,425
Total Expenses
$2,936
Mortgage P&I
64%
$1,553
Property Taxes
5%
$111
Home Insurance
4%
$108
HOA
0%
$0
Property Management
15%
$364
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$606