Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.68% first-year return on $80,097 initial cash invested.
-6.68%
Cash On Cash
5.35%
Cap Rate
0.8
DSCR
$2,782
Rent
-$446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,782 income − $3,228 expenses = $446 out of pocket
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,097
Downpayment
20%
$59,140
Closing costs
1%
$2,957
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,782
Total Expenses
$3,228
Mortgage P&I
59%
$1,653
Property Taxes
5%
$135
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$417
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$696