Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.07% first-year return on $80,706 initial cash invested.
-12.07%
Cash On Cash
3.03%
Cap Rate
0.5
DSCR
$1,772
Rent
-$812
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,772 income − $2,584 expenses = $812 out of pocket
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,706
Downpayment
20%
$59,720
Closing costs
1%
$2,986
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,772
Total Expenses
$2,584
Mortgage P&I
84%
$1,496
Property Taxes
8%
$144
Home Insurance
5%
$93
HOA
0%
$0
Property Management
15%
$266
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$443