Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.62% first-year return on $80,433 initial cash invested.
-5.62%
Cash On Cash
5.15%
Cap Rate
0.83
DSCR
$2,963
Rent
-$377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,963 income − $3,340 expenses = $377 out of pocket
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,433
Downpayment
20%
$59,460
Closing costs
1%
$2,973
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,963
Total Expenses
$3,340
Mortgage P&I
52%
$1,534
Property Taxes
9%
$270
Home Insurance
4%
$105
HOA
0%
$8
Property Management
15%
$444
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$741