Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.2% first-year return on $80,076 initial cash invested.
-6.2%
Cash On Cash
4.83%
Cap Rate
0.8
DSCR
$2,868
Rent
-$414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,868 income − $3,282 expenses = $414 out of pocket
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,868
Total Expenses
$3,282
Mortgage P&I
52%
$1,489
Property Taxes
4%
$120
Home Insurance
4%
$105
HOA
7%
$191
Property Management
15%
$430
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$717