Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.88% first-year return on $80,790 initial cash invested.
-21.88%
Cash On Cash
0.27%
Cap Rate
0.04
DSCR
$979
Rent
-$1,473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$979 income − $2,452 expenses = $1,473 out of pocket
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,790
Downpayment
20%
$59,800
Closing costs
1%
$2,990
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$979
Total Expenses
$2,452
Mortgage P&I
153%
$1,501
Property Taxes
38%
$376
Home Insurance
11%
$105
HOA
0%
$0
Property Management
15%
$147
CapEx
4%
$39
Vacancy
0%
$0
Maintenance
4%
$39
Other
25%
$245