Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.75% first-year return on $80,454 initial cash invested.
-20.75%
Cash On Cash
0.64%
Cap Rate
0.11
DSCR
$1,683
Rent
-$1,391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,683 income − $3,074 expenses = $1,391 out of pocket
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,454
Downpayment
20%
$59,480
Closing costs
1%
$2,974
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,683
Total Expenses
$3,074
Mortgage P&I
88%
$1,483
Property Taxes
40%
$679
Home Insurance
6%
$105
HOA
0%
$0
Property Management
15%
$252
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$421