Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.87% first-year return on $80,643 initial cash invested.
-6.87%
Cash On Cash
4.73%
Cap Rate
0.77
DSCR
$2,519
Rent
-$462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,519 income − $2,981 expenses = $462 out of pocket
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,643
Downpayment
20%
$59,660
Closing costs
1%
$2,983
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,519
Total Expenses
$2,981
Mortgage P&I
61%
$1,538
Property Taxes
5%
$125
Home Insurance
4%
$108
HOA
0%
$0
Property Management
15%
$378
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$630