Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.17% first-year return on $80,328 initial cash invested.
-4.17%
Cash On Cash
6.21%
Cap Rate
0.91
DSCR
$3,386
Rent
-$279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,386 income − $3,665 expenses = $279 out of pocket
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,328
Downpayment
20%
$59,360
Closing costs
1%
$2,968
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,386
Total Expenses
$3,665
Mortgage P&I
50%
$1,679
Property Taxes
8%
$257
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$508
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$846