Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.16% first-year return on $80,307 initial cash invested.
-6.16%
Cash On Cash
4.72%
Cap Rate
0.8
DSCR
$3,102
Rent
-$412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,102 income − $3,514 expenses = $412 out of pocket
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,307
Downpayment
20%
$59,340
Closing costs
1%
$2,967
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,102
Total Expenses
$3,514
Mortgage P&I
47%
$1,454
Property Taxes
15%
$466
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$465
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$776