Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.98% first-year return on $80,580 initial cash invested.
-22.98%
Cash On Cash
0.18%
Cap Rate
0.03
DSCR
$967
Rent
-$1,543
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$967 income − $2,510 expenses = $1,543 out of pocket
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,580
Downpayment
20%
$59,600
Closing costs
1%
$2,980
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$967
Total Expenses
$2,510
Mortgage P&I
160%
$1,548
Property Taxes
40%
$383
Home Insurance
12%
$114
HOA
0%
$0
Property Management
15%
$145
CapEx
4%
$39
Vacancy
0%
$0
Maintenance
4%
$39
Other
25%
$242