Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.42% first-year return on $82,932 initial cash invested.
-8.42%
Cash On Cash
4.44%
Cap Rate
0.72
DSCR
$3,188
Rent
-$582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,188 income − $3,770 expenses = $582 out of pocket
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,932
Downpayment
20%
$61,840
Closing costs
1%
$3,092
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,188
Total Expenses
$3,770
Mortgage P&I
50%
$1,597
Property Taxes
17%
$532
Home Insurance
3%
$110
HOA
0%
$0
Property Management
15%
$478
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$797