Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.24% first-year return on $80,433 initial cash invested.
-8.24%
Cash On Cash
4%
Cap Rate
0.68
DSCR
$2,203
Rent
-$552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,203 income − $2,755 expenses = $552 out of pocket
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,433
Downpayment
20%
$59,460
Closing costs
1%
$2,973
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,203
Total Expenses
$2,755
Mortgage P&I
66%
$1,456
Property Taxes
6%
$137
Home Insurance
5%
$105
HOA
0%
$0
Property Management
15%
$330
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$551