Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.69% first-year return on $82,659 initial cash invested.
-7.69%
Cash On Cash
4.18%
Cap Rate
0.71
DSCR
$2,424
Rent
-$530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,424 income − $2,954 expenses = $530 out of pocket
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,659
Downpayment
20%
$61,580
Closing costs
1%
$3,079
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,424
Total Expenses
$2,954
Mortgage P&I
62%
$1,505
Property Taxes
7%
$166
Home Insurance
5%
$119
HOA
0%
$0
Property Management
15%
$364
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$606