Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.05% first-year return on $80,580 initial cash invested.
-6.05%
Cash On Cash
4.91%
Cap Rate
0.81
DSCR
$2,943
Rent
-$406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,943 income − $3,349 expenses = $406 out of pocket
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,943
Total Expenses
$3,349
Mortgage P&I
51%
$1,507
Property Taxes
11%
$325
Home Insurance
4%
$104
HOA
0%
$0
Property Management
15%
$441
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$736