Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.07% first-year return on $80,286 initial cash invested.
-20.07%
Cash On Cash
1.38%
Cap Rate
0.21
DSCR
$1,146
Rent
-$1,343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,146 income − $2,489 expenses = $1,343 out of pocket
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,286
Downpayment
20%
$59,320
Closing costs
1%
$2,966
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,146
Total Expenses
$2,489
Mortgage P&I
143%
$1,637
Property Taxes
17%
$197
Home Insurance
9%
$105
HOA
0%
$0
Property Management
15%
$172
CapEx
4%
$46
Vacancy
0%
$0
Maintenance
4%
$46
Other
25%
$286