Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.12% first-year return on $81,126 initial cash invested.
-8.12%
Cash On Cash
4.18%
Cap Rate
0.71
DSCR
$3,062
Rent
-$549
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,062 income − $3,611 expenses = $549 out of pocket
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,126
Downpayment
20%
$60,120
Closing costs
1%
$3,006
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,062
Total Expenses
$3,611
Mortgage P&I
48%
$1,473
Property Taxes
18%
$547
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$459
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$766