Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.39% first-year return on $80,727 initial cash invested.
-11.39%
Cash On Cash
3.23%
Cap Rate
0.54
DSCR
$2,291
Rent
-$766
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,291 income − $3,057 expenses = $766 out of pocket
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,727
Downpayment
20%
$59,740
Closing costs
1%
$2,987
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,291
Total Expenses
$3,057
Mortgage P&I
65%
$1,479
Property Taxes
11%
$263
Home Insurance
5%
$114
HOA
4%
$100
Property Management
15%
$344
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$573