Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.53% first-year return on $81,567 initial cash invested.
-8.53%
Cash On Cash
3.98%
Cap Rate
0.68
DSCR
$2,623
Rent
-$580
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,623 income − $3,203 expenses = $580 out of pocket
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,567
Downpayment
20%
$60,540
Closing costs
1%
$3,027
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,623
Total Expenses
$3,203
Mortgage P&I
56%
$1,478
Property Taxes
14%
$361
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$393
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$656