Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.22% first-year return on $79,887 initial cash invested.
-16.22%
Cash On Cash
1.86%
Cap Rate
0.31
DSCR
$1,303
Rent
-$1,080
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,303 income − $2,383 expenses = $1,080 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
$1,303
Total Expenses
$2,383
Mortgage P&I
114%
$1,484
Property Taxes
13%
$169
Home Insurance
8%
$105
HOA
0%
$0
Property Management
15%
$195
CapEx
4%
$52
Vacancy
0%
$0
Maintenance
4%
$52
Other
25%
$326