Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.17% first-year return on $80,580 initial cash invested.
-17.17%
Cash On Cash
1.67%
Cap Rate
0.27
DSCR
$1,270
Rent
-$1,153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,270 income − $2,423 expenses = $1,153 out of pocket
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,580
Downpayment
20%
$59,600
Closing costs
1%
$2,980
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,270
Total Expenses
$2,423
Mortgage P&I
119%
$1,516
Property Taxes
15%
$193
Home Insurance
8%
$104
HOA
0%
$0
Property Management
15%
$190
CapEx
4%
$51
Vacancy
0%
$0
Maintenance
4%
$51
Other
25%
$318