Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.61% first-year return on $80,181 initial cash invested.
-9.61%
Cash On Cash
3.79%
Cap Rate
0.63
DSCR
$2,327
Rent
-$642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,327 income − $2,969 expenses = $642 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
$2,327
Total Expenses
$2,969
Mortgage P&I
64%
$1,485
Property Taxes
11%
$245
Home Insurance
5%
$122
HOA
0%
$0
Property Management
15%
$349
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$582