Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.5% first-year return on $80,580 initial cash invested.
-16.5%
Cash On Cash
1.71%
Cap Rate
0.29
DSCR
$2,252
Rent
-$1,108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,252 income − $3,360 expenses = $1,108 out of pocket
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,580
Downpayment
20%
$59,600
Closing costs
1%
$2,980
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,252
Total Expenses
$3,360
Mortgage P&I
64%
$1,442
Property Taxes
30%
$682
Home Insurance
5%
$105
HOA
2%
$50
Property Management
15%
$338
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$563