Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.13% first-year return on $80,139 initial cash invested.
-4.13%
Cash On Cash
5.21%
Cap Rate
0.89
DSCR
$2,882
Rent
-$276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,882 income − $3,158 expenses = $276 out of pocket
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,139
Downpayment
20%
$59,180
Closing costs
1%
$2,959
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,882
Total Expenses
$3,158
Mortgage P&I
50%
$1,446
Property Taxes
8%
$226
Home Insurance
4%
$104
HOA
0%
$0
Property Management
15%
$432
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$720