Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.15% first-year return on $80,685 initial cash invested.
-12.15%
Cash On Cash
3.11%
Cap Rate
0.52
DSCR
$2,443
Rent
-$817
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,443 income − $3,260 expenses = $817 out of pocket
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,685
Downpayment
20%
$59,700
Closing costs
1%
$2,985
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,443
Total Expenses
$3,260
Mortgage P&I
61%
$1,493
Property Taxes
12%
$282
Home Insurance
4%
$108
HOA
8%
$204
Property Management
15%
$366
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$611