Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.79% first-year return on $80,601 initial cash invested.
-0.79%
Cash On Cash
6.18%
Cap Rate
1.05
DSCR
$3,330
Rent
-$53
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,330 income − $3,383 expenses = $53 out of pocket
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,601
Downpayment
20%
$59,620
Closing costs
1%
$2,981
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,330
Total Expenses
$3,383
Mortgage P&I
44%
$1,456
Property Taxes
7%
$225
Home Insurance
3%
$104
HOA
0%
$0
Property Management
15%
$500
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$832