Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.57% first-year return on $80,370 initial cash invested.
-10.57%
Cash On Cash
3.86%
Cap Rate
0.61
DSCR
$2,232
Rent
-$708
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,232 income − $2,940 expenses = $708 out of pocket
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,232
Total Expenses
$2,940
Mortgage P&I
71%
$1,574
Property Taxes
9%
$191
Home Insurance
5%
$104
HOA
0%
$0
Property Management
15%
$335
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$558