Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.56% first-year return on $80,790 initial cash invested.
-20.56%
Cash On Cash
0.61%
Cap Rate
0.1
DSCR
$815
Rent
-$1,384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$815 income − $2,199 expenses = $1,384 out of pocket
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,790
Downpayment
20%
$59,800
Closing costs
1%
$2,990
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$815
Total Expenses
$2,199
Mortgage P&I
184%
$1,502
Property Taxes
25%
$200
Home Insurance
13%
$105
HOA
0%
$0
Property Management
15%
$122
CapEx
4%
$33
Vacancy
0%
$0
Maintenance
4%
$33
Other
25%
$204