Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.18% first-year return on $80,475 initial cash invested.
-4.18%
Cash On Cash
5.09%
Cap Rate
0.88
DSCR
$2,677
Rent
-$280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,677 income − $2,957 expenses = $280 out of pocket
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,475
Downpayment
20%
$59,500
Closing costs
1%
$2,975
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,677
Total Expenses
$2,957
Mortgage P&I
54%
$1,435
Property Taxes
5%
$125
Home Insurance
4%
$112
HOA
0%
$0
Property Management
15%
$402
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$669