Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.55% first-year return on $82,932 initial cash invested.
-8.55%
Cash On Cash
4.4%
Cap Rate
0.71
DSCR
$3,171
Rent
-$591
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,171 income − $3,762 expenses = $591 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
$3,171
Total Expenses
$3,762
Mortgage P&I
50%
$1,597
Property Taxes
17%
$532
Home Insurance
3%
$110
HOA
0%
$0
Property Management
15%
$476
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$793