Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.98% first-year return on $81,840 initial cash invested.
-7.98%
Cash On Cash
4.07%
Cap Rate
0.7
DSCR
$2,432
Rent
-$544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,432 income − $2,976 expenses = $544 out of pocket
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,840
Downpayment
20%
$60,800
Closing costs
1%
$3,040
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,432
Total Expenses
$2,976
Mortgage P&I
61%
$1,479
Property Taxes
9%
$224
Home Insurance
4%
$106
HOA
0%
$0
Property Management
15%
$365
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$608