Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.53% first-year return on $80,727 initial cash invested.
-5.53%
Cash On Cash
4.97%
Cap Rate
0.84
DSCR
$3,211
Rent
-$372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,211 income − $3,583 expenses = $372 out of pocket
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,727
Downpayment
20%
$59,740
Closing costs
1%
$2,987
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,211
Total Expenses
$3,583
Mortgage P&I
46%
$1,482
Property Taxes
14%
$462
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$482
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$803