Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.01% first-year return on $80,454 initial cash invested.
-27.01%
Cash On Cash
-1.18%
Cap Rate
-0.2
DSCR
$877
Rent
-$1,811
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$877 income − $2,688 expenses = $1,811 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
$877
Total Expenses
$2,688
Mortgage P&I
169%
$1,483
Property Taxes
77%
$679
Home Insurance
12%
$105
HOA
0%
$0
Property Management
15%
$132
CapEx
4%
$35
Vacancy
0%
$0
Maintenance
4%
$35
Other
25%
$219