Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.56% first-year return on $81,357 initial cash invested.
-6.56%
Cash On Cash
4.59%
Cap Rate
0.77
DSCR
$2,580
Rent
-$445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,580 income − $3,025 expenses = $445 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
$2,580
Total Expenses
$3,025
Mortgage P&I
58%
$1,496
Property Taxes
7%
$191
Home Insurance
4%
$100
HOA
0%
$0
Property Management
15%
$387
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$645