Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.06% first-year return on $80,223 initial cash invested.
-21.06%
Cash On Cash
0.71%
Cap Rate
0.11
DSCR
$1,085
Rent
-$1,408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,085 income − $2,493 expenses = $1,408 out of pocket
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,223
Downpayment
20%
$59,260
Closing costs
1%
$2,963
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,085
Total Expenses
$2,493
Mortgage P&I
142%
$1,541
Property Taxes
30%
$327
Home Insurance
10%
$105
HOA
0%
$0
Property Management
15%
$163
CapEx
4%
$43
Vacancy
0%
$0
Maintenance
4%
$43
Other
25%
$271