Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.43% first-year return on $82,512 initial cash invested.
-1.43%
Cash On Cash
5.86%
Cap Rate
1.02
DSCR
$3,360
Rent
-$98
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,360 income − $3,458 expenses = $98 out of pocket
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,512
Downpayment
20%
$61,440
Closing costs
1%
$3,072
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,360
Total Expenses
$3,458
Mortgage P&I
44%
$1,464
Property Taxes
6%
$218
Home Insurance
3%
$116
HOA
1%
$48
Property Management
15%
$504
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$840