Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.5% first-year return on $80,538 initial cash invested.
-4.5%
Cash On Cash
5.37%
Cap Rate
0.89
DSCR
$3,491
Rent
-$302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,491 income − $3,793 expenses = $302 out of pocket
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,538
Downpayment
20%
$59,560
Closing costs
1%
$2,978
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,491
Total Expenses
$3,793
Mortgage P&I
43%
$1,494
Property Taxes
15%
$517
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$524
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$873