Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.6% first-year return on $79,929 initial cash invested.
-15.6%
Cash On Cash
2.25%
Cap Rate
0.36
DSCR
$1,856
Rent
-$1,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,856 income − $2,895 expenses = $1,039 out of pocket
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,929
Downpayment
20%
$58,980
Closing costs
1%
$2,949
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,856
Total Expenses
$2,895
Mortgage P&I
82%
$1,518
Property Taxes
20%
$373
Home Insurance
6%
$114
HOA
0%
$0
Property Management
15%
$278
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$464