Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.23% first-year return on $80,580 initial cash invested.
-15.23%
Cash On Cash
2.19%
Cap Rate
0.36
DSCR
$1,453
Rent
-$1,023
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,453 income − $2,476 expenses = $1,023 out of pocket
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,580
Downpayment
20%
$59,600
Closing costs
1%
$2,980
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,453
Total Expenses
$2,476
Mortgage P&I
104%
$1,509
Property Taxes
10%
$148
Home Insurance
7%
$105
HOA
1%
$17
Property Management
15%
$218
CapEx
4%
$58
Vacancy
0%
$0
Maintenance
4%
$58
Other
25%
$363