Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.71% first-year return on $80,727 initial cash invested.
-5.71%
Cash On Cash
5.16%
Cap Rate
0.83
DSCR
$3,122
Rent
-$384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,122 income − $3,506 expenses = $384 out of pocket
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,122
Total Expenses
$3,506
Mortgage P&I
49%
$1,543
Property Taxes
11%
$348
Home Insurance
4%
$117
HOA
0%
$0
Property Management
15%
$468
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$780