Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.24% first-year return on $80,790 initial cash invested.
-21.24%
Cash On Cash
0.37%
Cap Rate
0.06
DSCR
$1,057
Rent
-$1,430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,057 income − $2,487 expenses = $1,430 out of pocket
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,057
Total Expenses
$2,487
Mortgage P&I
140%
$1,480
Property Taxes
37%
$395
Home Insurance
10%
$105
HOA
0%
$0
Property Management
15%
$159
CapEx
4%
$42
Vacancy
0%
$0
Maintenance
4%
$42
Other
25%
$264