Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.23% first-year return on $80,181 initial cash invested.
-3.23%
Cash On Cash
5.7%
Cap Rate
0.93
DSCR
$2,913
Rent
-$216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,913 income − $3,129 expenses = $216 out of pocket
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,913
Total Expenses
$3,129
Mortgage P&I
52%
$1,506
Property Taxes
4%
$119
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$437
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$728