Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.1% first-year return on $80,559 initial cash invested.
-2.1%
Cash On Cash
5.91%
Cap Rate
0.99
DSCR
$3,329
Rent
-$141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,329 income − $3,470 expenses = $141 out of pocket
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,559
Downpayment
20%
$59,580
Closing costs
1%
$2,979
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,329
Total Expenses
$3,470
Mortgage P&I
44%
$1,476
Property Taxes
9%
$292
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$499
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$832