Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.41% first-year return on $79,887 initial cash invested.
-14.41%
Cash On Cash
2.39%
Cap Rate
0.4
DSCR
$1,539
Rent
-$959
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,539 income − $2,498 expenses = $959 out of pocket
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,887
Downpayment
20%
$58,940
Closing costs
1%
$2,947
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,539
Total Expenses
$2,498
Mortgage P&I
96%
$1,484
Property Taxes
11%
$169
Home Insurance
7%
$105
HOA
0%
$0
Property Management
15%
$231
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$385