Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.13% first-year return on $80,328 initial cash invested.
-14.13%
Cash On Cash
2.39%
Cap Rate
0.4
DSCR
$1,961
Rent
-$946
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,961 income − $2,907 expenses = $946 out of pocket
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,328
Downpayment
20%
$59,360
Closing costs
1%
$2,968
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,961
Total Expenses
$2,907
Mortgage P&I
74%
$1,458
Property Taxes
21%
$404
Home Insurance
5%
$105
HOA
0%
$0
Property Management
15%
$294
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$490