Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.17% first-year return on $80,790 initial cash invested.
-13.17%
Cash On Cash
2.96%
Cap Rate
0.48
DSCR
$2,111
Rent
-$887
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,111 income − $2,998 expenses = $887 out of pocket
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,790
Downpayment
20%
$59,800
Closing costs
1%
$2,990
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,111
Total Expenses
$2,998
Mortgage P&I
73%
$1,540
Property Taxes
9%
$188
Home Insurance
5%
$105
HOA
7%
$152
Property Management
15%
$317
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$528