Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.75% first-year return on $80,181 initial cash invested.
-11.75%
Cash On Cash
3.2%
Cap Rate
0.54
DSCR
$2,586
Rent
-$785
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,586 income − $3,371 expenses = $785 out of pocket
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,586
Total Expenses
$3,371
Mortgage P&I
57%
$1,471
Property Taxes
21%
$555
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$388
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$646