Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.78% first-year return on $80,811 initial cash invested.
-5.78%
Cash On Cash
5.02%
Cap Rate
0.82
DSCR
$2,731
Rent
-$389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,731 income − $3,120 expenses = $389 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
$2,731
Total Expenses
$3,120
Mortgage P&I
56%
$1,532
Property Taxes
6%
$169
Home Insurance
4%
$108
HOA
0%
$0
Property Management
15%
$410
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$683