Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.97% first-year return on $80,076 initial cash invested.
-6.97%
Cash On Cash
4.43%
Cap Rate
0.75
DSCR
$2,390
Rent
-$465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,390 income − $2,855 expenses = $465 out of pocket
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,076
Downpayment
20%
$59,120
Closing costs
1%
$2,956
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,390
Total Expenses
$2,855
Mortgage P&I
61%
$1,461
Property Taxes
5%
$127
Home Insurance
5%
$119
HOA
0%
$0
Property Management
15%
$358
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$598