Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.89% first-year return on $80,790 initial cash invested.
-6.89%
Cash On Cash
4.9%
Cap Rate
0.79
DSCR
$3,367
Rent
-$464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,367 income − $3,831 expenses = $464 out of pocket
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,367
Total Expenses
$3,831
Mortgage P&I
46%
$1,551
Property Taxes
17%
$558
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$505
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$842