Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.03% first-year return on $80,685 initial cash invested.
-5.03%
Cash On Cash
5.18%
Cap Rate
0.85
DSCR
$2,810
Rent
-$338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,810 income − $3,148 expenses = $338 out of pocket
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,685
Downpayment
20%
$59,700
Closing costs
1%
$2,985
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,810
Total Expenses
$3,148
Mortgage P&I
54%
$1,514
Property Taxes
7%
$190
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$422
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$702