Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.57% first-year return on $80,580 initial cash invested.
-12.57%
Cash On Cash
3.78%
Cap Rate
0.56
DSCR
$2,924
Rent
-$844
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,924 income − $3,768 expenses = $844 out of pocket
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,580
Downpayment
20%
$59,600
Closing costs
1%
$2,980
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,924
Total Expenses
$3,768
Mortgage P&I
57%
$1,665
Property Taxes
21%
$615
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$439
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$731