Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.31% first-year return on $80,244 initial cash invested.
-22.31%
Cash On Cash
0.27%
Cap Rate
0.04
DSCR
$420
Rent
-$1,492
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$420 income − $1,912 expenses = $1,492 out of pocket
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,244
Downpayment
20%
$59,280
Closing costs
1%
$2,964
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$420
Total Expenses
$1,912
Mortgage P&I
367%
$1,541
Property Taxes
15%
$64
Home Insurance
25%
$105
HOA
0%
$0
Property Management
15%
$63
CapEx
4%
$17
Vacancy
0%
$0
Maintenance
4%
$17
Other
25%
$105