Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.9% first-year return on $80,454 initial cash invested.
-8.9%
Cash On Cash
4.08%
Cap Rate
0.67
DSCR
$2,297
Rent
-$597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,297 income − $2,894 expenses = $597 out of pocket
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,297
Total Expenses
$2,894
Mortgage P&I
66%
$1,517
Property Taxes
7%
$169
Home Insurance
5%
$105
HOA
0%
$0
Property Management
15%
$345
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$574