Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.79% first-year return on $80,328 initial cash invested.
-16.79%
Cash On Cash
1.61%
Cap Rate
0.27
DSCR
$1,055
Rent
-$1,124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,055 income − $2,179 expenses = $1,124 out of pocket
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,328
Downpayment
20%
$59,360
Closing costs
1%
$2,968
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,055
Total Expenses
$2,179
Mortgage P&I
140%
$1,481
Property Taxes
8%
$80
Home Insurance
11%
$112
HOA
0%
$0
Property Management
15%
$158
CapEx
4%
$42
Vacancy
0%
$0
Maintenance
4%
$42
Other
25%
$264