Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.15% first-year return on $81,210 initial cash invested.
-7.15%
Cash On Cash
4.64%
Cap Rate
0.75
DSCR
$2,489
Rent
-$484
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,489 income − $2,973 expenses = $484 out of pocket
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,210
Downpayment
20%
$60,200
Closing costs
1%
$3,010
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,489
Total Expenses
$2,973
Mortgage P&I
62%
$1,549
Property Taxes
5%
$119
Home Insurance
4%
$100
HOA
0%
$10
Property Management
15%
$373
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$622