Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.92% first-year return on $80,559 initial cash invested.
-19.92%
Cash On Cash
1.01%
Cap Rate
0.16
DSCR
$1,170
Rent
-$1,337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,170 income − $2,507 expenses = $1,337 out of pocket
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,559
Downpayment
20%
$59,580
Closing costs
1%
$2,979
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,170
Total Expenses
$2,507
Mortgage P&I
132%
$1,541
Property Taxes
7%
$76
Home Insurance
9%
$110
HOA
19%
$218
Property Management
15%
$176
CapEx
4%
$47
Vacancy
0%
$0
Maintenance
4%
$47
Other
25%
$292