Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.49% first-year return on $81,462 initial cash invested.
-4.49%
Cash On Cash
5.26%
Cap Rate
0.89
DSCR
$3,472
Rent
-$305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,472 income − $3,777 expenses = $305 out of pocket
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,462
Downpayment
20%
$60,440
Closing costs
1%
$3,022
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,472
Total Expenses
$3,777
Mortgage P&I
43%
$1,490
Property Taxes
14%
$485
Home Insurance
4%
$135
HOA
0%
$0
Property Management
15%
$521
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$868