Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.7% first-year return on $80,790 initial cash invested.
-5.7%
Cash On Cash
5.46%
Cap Rate
0.83
DSCR
$2,666
Rent
-$384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,666 income − $3,050 expenses = $384 out of pocket
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,666
Total Expenses
$3,050
Mortgage P&I
61%
$1,637
Property Taxes
1%
$28
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$400
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$666