Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.43% first-year return on $80,244 initial cash invested.
-20.43%
Cash On Cash
0.81%
Cap Rate
0.13
DSCR
$660
Rent
-$1,366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$660 income − $2,026 expenses = $1,366 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
$660
Total Expenses
$2,026
Mortgage P&I
233%
$1,541
Property Taxes
10%
$64
Home Insurance
16%
$105
HOA
0%
$0
Property Management
15%
$99
CapEx
4%
$26
Vacancy
0%
$0
Maintenance
4%
$26
Other
25%
$165