Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.12% first-year return on $80,181 initial cash invested.
-6.12%
Cash On Cash
4.81%
Cap Rate
0.8
DSCR
$2,775
Rent
-$409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,775 income − $3,184 expenses = $409 out of pocket
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,181
Downpayment
20%
$59,220
Closing costs
1%
$2,961
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,775
Total Expenses
$3,184
Mortgage P&I
54%
$1,485
Property Taxes
9%
$245
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$416
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$694