Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.18% first-year return on $80,685 initial cash invested.
-16.18%
Cash On Cash
2.45%
Cap Rate
0.38
DSCR
$2,208
Rent
-$1,088
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,208 income − $3,296 expenses = $1,088 out of pocket
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,685
Downpayment
20%
$59,700
Closing costs
1%
$2,985
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,208
Total Expenses
$3,296
Mortgage P&I
73%
$1,609
Property Taxes
24%
$524
Home Insurance
5%
$104
HOA
0%
$0
Property Management
15%
$331
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$552