Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.23% first-year return on $80,517 initial cash invested.
-3.23%
Cash On Cash
5.75%
Cap Rate
0.94
DSCR
$3,004
Rent
-$217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,004 income − $3,221 expenses = $217 out of pocket
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,517
Downpayment
20%
$59,540
Closing costs
1%
$2,977
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,004
Total Expenses
$3,221
Mortgage P&I
51%
$1,523
Property Taxes
5%
$151
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$451
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$751