Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.25% first-year return on $80,643 initial cash invested.
-2.25%
Cash On Cash
5.8%
Cap Rate
0.98
DSCR
$3,049
Rent
-$151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,049 income − $3,200 expenses = $151 out of pocket
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,643
Downpayment
20%
$59,660
Closing costs
1%
$2,983
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,049
Total Expenses
$3,200
Mortgage P&I
48%
$1,470
Property Taxes
5%
$160
Home Insurance
4%
$107
HOA
0%
$0
Property Management
15%
$457
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$762