Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.33% first-year return on $80,160 initial cash invested.
-5.33%
Cash On Cash
4.85%
Cap Rate
0.83
DSCR
$2,656
Rent
-$356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,656 income − $3,012 expenses = $356 out of pocket
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,160
Downpayment
20%
$59,200
Closing costs
1%
$2,960
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,656
Total Expenses
$3,012
Mortgage P&I
54%
$1,446
Property Taxes
6%
$172
Home Insurance
4%
$105
HOA
1%
$15
Property Management
15%
$398
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$664