Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.05% first-year return on $80,370 initial cash invested.
-3.05%
Cash On Cash
5.74%
Cap Rate
0.96
DSCR
$3,469
Rent
-$204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,469 income − $3,673 expenses = $204 out of pocket
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,370
Downpayment
20%
$59,400
Closing costs
1%
$2,970
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,469
Total Expenses
$3,673
Mortgage P&I
43%
$1,486
Property Taxes
12%
$417
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$520
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$867