Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.48% first-year return on $79,845 initial cash invested.
-8.48%
Cash On Cash
4.1%
Cap Rate
0.68
DSCR
$2,470
Rent
-$564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,470 income − $3,034 expenses = $564 out of pocket
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,845
Downpayment
20%
$58,900
Closing costs
1%
$2,945
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,470
Total Expenses
$3,034
Mortgage P&I
60%
$1,470
Property Taxes
11%
$264
Home Insurance
5%
$114
HOA
0%
$0
Property Management
15%
$370
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$618