Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.54% first-year return on $80,076 initial cash invested.
-15.54%
Cash On Cash
1.99%
Cap Rate
0.33
DSCR
$1,199
Rent
-$1,037
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,199 income − $2,236 expenses = $1,037 out of pocket
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,076
Downpayment
20%
$59,120
Closing costs
1%
$2,956
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,199
Total Expenses
$2,236
Mortgage P&I
123%
$1,478
Property Taxes
6%
$77
Home Insurance
9%
$105
HOA
0%
$0
Property Management
15%
$180
CapEx
4%
$48
Vacancy
0%
$0
Maintenance
4%
$48
Other
25%
$300