Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.51% first-year return on $80,160 initial cash invested.
-4.51%
Cash On Cash
5.85%
Cap Rate
0.89
DSCR
$3,077
Rent
-$301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,077 income − $3,378 expenses = $301 out of pocket
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,160
Downpayment
20%
$59,200
Closing costs
1%
$2,960
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,077
Total Expenses
$3,378
Mortgage P&I
53%
$1,621
Property Taxes
6%
$175
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$462
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$769