Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.19% first-year return on $80,328 initial cash invested.
-15.19%
Cash On Cash
2.08%
Cap Rate
0.35
DSCR
$1,264
Rent
-$1,017
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,264 income − $2,281 expenses = $1,017 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
$1,264
Total Expenses
$2,281
Mortgage P&I
117%
$1,481
Property Taxes
6%
$80
Home Insurance
9%
$112
HOA
0%
$0
Property Management
15%
$190
CapEx
4%
$51
Vacancy
0%
$0
Maintenance
4%
$51
Other
25%
$316