Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.51% first-year return on $80,328 initial cash invested.
-3.51%
Cash On Cash
5.51%
Cap Rate
0.93
DSCR
$3,144
Rent
-$235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,144 income − $3,379 expenses = $235 out of pocket
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,328
Downpayment
20%
$59,360
Closing costs
1%
$2,968
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,144
Total Expenses
$3,379
Mortgage P&I
47%
$1,472
Property Taxes
8%
$248
Home Insurance
3%
$97
HOA
2%
$52
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$786