Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.95% first-year return on $80,517 initial cash invested.
-14.95%
Cash On Cash
2.27%
Cap Rate
0.38
DSCR
$2,095
Rent
-$1,003
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,095 income − $3,098 expenses = $1,003 out of pocket
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,517
Downpayment
20%
$59,540
Closing costs
1%
$2,977
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,095
Total Expenses
$3,098
Mortgage P&I
71%
$1,483
Property Taxes
14%
$298
Home Insurance
5%
$107
HOA
10%
$204
Property Management
15%
$314
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$524