Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.27% first-year return on $81,357 initial cash invested.
-7.27%
Cash On Cash
4.39%
Cap Rate
0.74
DSCR
$2,490
Rent
-$493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,490 income − $2,983 expenses = $493 out of pocket
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,357
Downpayment
20%
$60,340
Closing costs
1%
$3,017
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,490
Total Expenses
$2,983
Mortgage P&I
60%
$1,496
Property Taxes
8%
$191
Home Insurance
4%
$100
HOA
0%
$0
Property Management
15%
$374
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$622