Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5% first-year return on $80,328 initial cash invested.
-5%
Cash On Cash
4.99%
Cap Rate
0.84
DSCR
$2,479
Rent
-$335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,479 income − $2,814 expenses = $335 out of pocket
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,328
Downpayment
20%
$59,360
Closing costs
1%
$2,968
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,479
Total Expenses
$2,814
Mortgage P&I
59%
$1,471
Property Taxes
2%
$48
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$372
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$620