Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22% first-year return on $80,244 initial cash invested.
-22%
Cash On Cash
0.96%
Cap Rate
0.15
DSCR
$1,782
Rent
-$1,471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,782 income − $3,253 expenses = $1,471 out of pocket
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,244
Downpayment
20%
$59,280
Closing costs
1%
$2,964
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,782
Total Expenses
$3,253
Mortgage P&I
92%
$1,638
Property Taxes
15%
$265
Home Insurance
6%
$105
HOA
22%
$390
Property Management
15%
$267
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$446