Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.28% first-year return on $80,244 initial cash invested.
-4.28%
Cash On Cash
5.53%
Cap Rate
0.89
DSCR
$2,790
Rent
-$286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,790 income − $3,076 expenses = $286 out of pocket
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,244
Downpayment
20%
$59,280
Closing costs
1%
$2,964
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,790
Total Expenses
$3,076
Mortgage P&I
55%
$1,541
Property Taxes
3%
$90
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$418
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$698