Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.99% first-year return on $80,160 initial cash invested.
-12.99%
Cash On Cash
3.12%
Cap Rate
0.5
DSCR
$2,536
Rent
-$868
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,536 income − $3,404 expenses = $868 out of pocket
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,160
Downpayment
20%
$59,200
Closing costs
1%
$2,960
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,536
Total Expenses
$3,404
Mortgage P&I
61%
$1,536
Property Taxes
23%
$575
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$380
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$634