Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.76% first-year return on $80,559 initial cash invested.
-9.76%
Cash On Cash
3.86%
Cap Rate
0.64
DSCR
$2,792
Rent
-$655
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,792 income − $3,447 expenses = $655 out of pocket
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,559
Downpayment
20%
$59,580
Closing costs
1%
$2,979
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,792
Total Expenses
$3,447
Mortgage P&I
54%
$1,501
Property Taxes
17%
$471
Home Insurance
4%
$105
HOA
1%
$29
Property Management
15%
$419
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$698