Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.51% first-year return on $81,462 initial cash invested.
-7.51%
Cash On Cash
4.38%
Cap Rate
0.74
DSCR
$3,077
Rent
-$510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,077 income − $3,587 expenses = $510 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
$3,077
Total Expenses
$3,587
Mortgage P&I
48%
$1,490
Property Taxes
16%
$485
Home Insurance
4%
$135
HOA
0%
$0
Property Management
15%
$462
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$769