Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.59% first-year return on $80,811 initial cash invested.
-4.59%
Cash On Cash
5.37%
Cap Rate
0.87
DSCR
$2,883
Rent
-$309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,883 income − $3,192 expenses = $309 out of pocket
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,811
Downpayment
20%
$59,820
Closing costs
1%
$2,991
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,883
Total Expenses
$3,192
Mortgage P&I
53%
$1,532
Property Taxes
6%
$169
Home Insurance
4%
$108
HOA
0%
$0
Property Management
15%
$432
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$721