Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.98% first-year return on $80,160 initial cash invested.
-1.98%
Cash On Cash
5.91%
Cap Rate
0.99
DSCR
$2,972
Rent
-$132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,972 income − $3,104 expenses = $132 out of pocket
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,972
Total Expenses
$3,104
Mortgage P&I
50%
$1,471
Property Taxes
3%
$101
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$446
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$743