Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.03% first-year return on $80,790 initial cash invested.
-7.03%
Cash On Cash
4.7%
Cap Rate
0.76
DSCR
$2,673
Rent
-$473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,673 income − $3,146 expenses = $473 out of pocket
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,673
Total Expenses
$3,146
Mortgage P&I
57%
$1,536
Property Taxes
8%
$222
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$401
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$668