Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.28% first-year return on $82,701 initial cash invested.
-7.28%
Cash On Cash
4.53%
Cap Rate
0.75
DSCR
$2,932
Rent
-$502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,932 income − $3,434 expenses = $502 out of pocket
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,701
Downpayment
20%
$61,620
Closing costs
1%
$3,081
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,932
Total Expenses
$3,434
Mortgage P&I
53%
$1,547
Property Taxes
13%
$368
Home Insurance
4%
$112
HOA
0%
$0
Property Management
15%
$440
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$733