Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.04% first-year return on $79,929 initial cash invested.
-15.04%
Cash On Cash
2.41%
Cap Rate
0.39
DSCR
$1,928
Rent
-$1,002
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,928 income − $2,930 expenses = $1,002 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
$1,928
Total Expenses
$2,930
Mortgage P&I
79%
$1,518
Property Taxes
19%
$373
Home Insurance
6%
$114
HOA
0%
$0
Property Management
15%
$289
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$482