Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.29% first-year return on $80,790 initial cash invested.
-4.29%
Cash On Cash
5.98%
Cap Rate
0.91
DSCR
$3,562
Rent
-$289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,562 income − $3,851 expenses = $289 out of pocket
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,562
Total Expenses
$3,851
Mortgage P&I
46%
$1,638
Property Taxes
10%
$365
Home Insurance
3%
$105
HOA
1%
$35
Property Management
15%
$534
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$890