Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.02% first-year return on $80,790 initial cash invested.
-5.02%
Cash On Cash
5.16%
Cap Rate
0.86
DSCR
$3,081
Rent
-$338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,081 income − $3,419 expenses = $338 out of pocket
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,081
Total Expenses
$3,419
Mortgage P&I
49%
$1,500
Property Taxes
11%
$336
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$462
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$770