Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.31% first-year return on $80,685 initial cash invested.
-5.31%
Cash On Cash
5.15%
Cap Rate
0.84
DSCR
$2,690
Rent
-$357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,690 income − $3,047 expenses = $357 out of pocket
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,690
Total Expenses
$3,047
Mortgage P&I
57%
$1,530
Property Taxes
4%
$120
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$404
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$672