Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.48% first-year return on $80,097 initial cash invested.
-25.48%
Cash On Cash
-0.58%
Cap Rate
-0.09
DSCR
$443
Rent
-$1,701
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$443 income − $2,144 expenses = $1,701 out of pocket
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,097
Downpayment
20%
$59,140
Closing costs
1%
$2,957
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$443
Total Expenses
$2,144
Mortgage P&I
348%
$1,541
Property Taxes
64%
$285
Home Insurance
24%
$105
HOA
0%
$0
Property Management
15%
$66
CapEx
4%
$18
Vacancy
0%
$0
Maintenance
4%
$18
Other
25%
$111