Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.38% first-year return on $81,945 initial cash invested.
-10.38%
Cash On Cash
3.59%
Cap Rate
0.59
DSCR
$1,943
Rent
-$709
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,943 income − $2,652 expenses = $709 out of pocket
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,945
Downpayment
20%
$60,900
Closing costs
1%
$3,045
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,943
Total Expenses
$2,652
Mortgage P&I
79%
$1,541
Property Taxes
3%
$64
Home Insurance
6%
$114
HOA
0%
$0
Property Management
15%
$291
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$486