Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.75% first-year return on $80,307 initial cash invested.
-6.75%
Cash On Cash
4.83%
Cap Rate
0.79
DSCR
$3,157
Rent
-$452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,157 income − $3,609 expenses = $452 out of pocket
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,307
Downpayment
20%
$59,340
Closing costs
1%
$2,967
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,157
Total Expenses
$3,609
Mortgage P&I
48%
$1,520
Property Taxes
15%
$486
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$474
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$789