Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.58% first-year return on $80,685 initial cash invested.
-1.58%
Cash On Cash
5.91%
Cap Rate
1.02
DSCR
$3,282
Rent
-$106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,282 income − $3,388 expenses = $106 out of pocket
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.1%
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
$3,282
Total Expenses
$3,388
Mortgage P&I
44%
$1,445
Property Taxes
8%
$264
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$492
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$820