Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.24% first-year return on $80,853 initial cash invested.
-2.24%
Cash On Cash
5.85%
Cap Rate
0.98
DSCR
$2,908
Rent
-$151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,908 income − $3,059 expenses = $151 out of pocket
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,853
Downpayment
20%
$59,860
Closing costs
1%
$2,993
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,908
Total Expenses
$3,059
Mortgage P&I
51%
$1,494
Property Taxes
2%
$63
Home Insurance
4%
$107
HOA
0%
$0
Property Management
15%
$436
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$727