Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.83% first-year return on $80,790 initial cash invested.
-1.83%
Cash On Cash
5.83%
Cap Rate
1.02
DSCR
$3,620
Rent
-$123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,620 income − $3,743 expenses = $123 out of pocket
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.0%
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
$3,620
Total Expenses
$3,743
Mortgage P&I
40%
$1,430
Property Taxes
13%
$484
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$543
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$905