Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.02% first-year return on $80,580 initial cash invested.
-5.02%
Cash On Cash
4.92%
Cap Rate
0.84
DSCR
$2,548
Rent
-$337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,548 income − $2,885 expenses = $337 out of pocket
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,580
Downpayment
20%
$59,600
Closing costs
1%
$2,980
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,548
Total Expenses
$2,885
Mortgage P&I
57%
$1,457
Property Taxes
4%
$101
Home Insurance
4%
$104
HOA
0%
$0
Property Management
15%
$382
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$637