Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.83% first-year return on $81,399 initial cash invested.
-8.83%
Cash On Cash
3.91%
Cap Rate
0.67
DSCR
$2,600
Rent
-$599
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,600 income − $3,199 expenses = $599 out of pocket
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,399
Downpayment
20%
$60,380
Closing costs
1%
$3,019
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,600
Total Expenses
$3,199
Mortgage P&I
57%
$1,478
Property Taxes
14%
$373
Home Insurance
4%
$100
HOA
0%
$0
Property Management
15%
$390
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$650