Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.26% first-year return on $80,643 initial cash invested.
-14.26%
Cash On Cash
2.33%
Cap Rate
0.4
DSCR
$1,979
Rent
-$958
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,979 income − $2,937 expenses = $958 out of pocket
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.2%
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
$1,979
Total Expenses
$2,937
Mortgage P&I
74%
$1,459
Property Taxes
21%
$415
Home Insurance
5%
$105
HOA
0%
$8
Property Management
15%
$297
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$495