Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.62% first-year return on $80,055 initial cash invested.
-2.62%
Cash On Cash
5.85%
Cap Rate
0.97
DSCR
$3,316
Rent
-$175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,316 income − $3,491 expenses = $175 out of pocket
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,055
Downpayment
20%
$59,100
Closing costs
1%
$2,955
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,316
Total Expenses
$3,491
Mortgage P&I
45%
$1,483
Property Taxes
9%
$311
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$497
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$829