Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.84% first-year return on $80,370 initial cash invested.
-3.84%
Cash On Cash
5.47%
Cap Rate
0.91
DSCR
$3,242
Rent
-$257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,242 income − $3,499 expenses = $257 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
$3,242
Total Expenses
$3,499
Mortgage P&I
46%
$1,482
Property Taxes
11%
$356
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$486
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$810