Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.46% first-year return on $80,231 initial cash invested.
-13.46%
Cash On Cash
3.33%
Cap Rate
0.5
DSCR
$1,929
Rent
-$900
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,929 income − $2,829 expenses = $900 out of pocket
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,231
Downpayment
20%
$59,268
Closing costs
1%
$2,963
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,929
Total Expenses
$2,829
Mortgage P&I
85%
$1,645
Property Taxes
4%
$86
Home Insurance
5%
$104
HOA
4%
$69
Property Management
15%
$289
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$482