Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.28% first-year return on $80,370 initial cash invested.
-3.28%
Cash On Cash
5.67%
Cap Rate
0.94
DSCR
$3,440
Rent
-$220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,440 income − $3,660 expenses = $220 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
$3,440
Total Expenses
$3,660
Mortgage P&I
43%
$1,486
Property Taxes
12%
$417
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$516
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$860