Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.89% first-year return on $80,538 initial cash invested.
-2.89%
Cash On Cash
5.86%
Cap Rate
0.96
DSCR
$3,415
Rent
-$194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,415 income − $3,609 expenses = $194 out of pocket
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,538
Downpayment
20%
$59,560
Closing costs
1%
$2,978
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,415
Total Expenses
$3,609
Mortgage P&I
44%
$1,512
Property Taxes
11%
$391
Home Insurance
2%
$66
HOA
0%
$0
Property Management
15%
$512
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$854