Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.24% first-year return on $80,832 initial cash invested.
-11.24%
Cash On Cash
3.38%
Cap Rate
0.56
DSCR
$2,676
Rent
-$757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,676 income − $3,433 expenses = $757 out of pocket
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,832
Downpayment
20%
$59,840
Closing costs
1%
$2,992
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,676
Total Expenses
$3,433
Mortgage P&I
56%
$1,493
Property Taxes
21%
$562
Home Insurance
4%
$94
HOA
0%
$0
Property Management
15%
$401
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$669