Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.47% first-year return on $80,559 initial cash invested.
-4.47%
Cash On Cash
5.02%
Cap Rate
0.87
DSCR
$2,757
Rent
-$300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,757 income − $3,057 expenses = $300 out of pocket
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,559
Downpayment
20%
$59,580
Closing costs
1%
$2,979
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,757
Total Expenses
$3,057
Mortgage P&I
52%
$1,436
Property Taxes
6%
$155
Home Insurance
4%
$105
HOA
1%
$38
Property Management
15%
$414
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$689