Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.92% first-year return on $80,790 initial cash invested.
-3.92%
Cash On Cash
5.54%
Cap Rate
0.91
DSCR
$3,330
Rent
-$264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,330 income − $3,594 expenses = $264 out of pocket
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,330
Total Expenses
$3,594
Mortgage P&I
45%
$1,512
Property Taxes
11%
$379
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$500
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$832