Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.92% first-year return on $80,685 initial cash invested.
-4.92%
Cash On Cash
5.26%
Cap Rate
0.86
DSCR
$2,740
Rent
-$331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,740 income − $3,071 expenses = $331 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
$2,740
Total Expenses
$3,071
Mortgage P&I
56%
$1,530
Property Taxes
4%
$120
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$685