Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.04% first-year return on $80,076 initial cash invested.
-11.04%
Cash On Cash
3.19%
Cap Rate
0.54
DSCR
$1,805
Rent
-$737
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,805 income − $2,542 expenses = $737 out of pocket
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,076
Downpayment
20%
$59,120
Closing costs
1%
$2,956
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,805
Total Expenses
$2,542
Mortgage P&I
80%
$1,451
Property Taxes
7%
$120
Home Insurance
6%
$105
HOA
0%
$0
Property Management
15%
$271
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$451