Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.49% first-year return on $80,433 initial cash invested.
-6.49%
Cash On Cash
4.51%
Cap Rate
0.77
DSCR
$2,428
Rent
-$435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,428 income − $2,863 expenses = $435 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
$2,428
Total Expenses
$2,863
Mortgage P&I
60%
$1,456
Property Taxes
6%
$137
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$364
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$607