Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.25% first-year return on $80,643 initial cash invested.
-5.25%
Cash On Cash
5.21%
Cap Rate
0.84
DSCR
$2,727
Rent
-$353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,727 income − $3,080 expenses = $353 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
$2,727
Total Expenses
$3,080
Mortgage P&I
56%
$1,538
Property Taxes
5%
$125
Home Insurance
4%
$108
HOA
0%
$0
Property Management
15%
$409
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$682