Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.51% first-year return on $82,659 initial cash invested.
-12.51%
Cash On Cash
3.13%
Cap Rate
0.51
DSCR
$2,082
Rent
-$862
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,082 income − $2,944 expenses = $862 out of pocket
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,659
Downpayment
20%
$61,580
Closing costs
1%
$3,079
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,082
Total Expenses
$2,944
Mortgage P&I
76%
$1,583
Property Taxes
11%
$234
Home Insurance
5%
$105
HOA
1%
$24
Property Management
15%
$312
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$520