Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.86% first-year return on $80,517 initial cash invested.
-14.86%
Cash On Cash
2.25%
Cap Rate
0.37
DSCR
$1,432
Rent
-$997
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,432 income − $2,429 expenses = $997 out of pocket
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,517
Downpayment
20%
$59,540
Closing costs
1%
$2,977
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,432
Total Expenses
$2,429
Mortgage P&I
105%
$1,499
Property Taxes
9%
$128
Home Insurance
8%
$115
HOA
0%
$0
Property Management
15%
$215
CapEx
4%
$57
Vacancy
0%
$0
Maintenance
4%
$57
Other
25%
$358