Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.63% first-year return on $81,357 initial cash invested.
-3.63%
Cash On Cash
5.44%
Cap Rate
0.91
DSCR
$2,961
Rent
-$246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,961 income − $3,207 expenses = $246 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
$2,961
Total Expenses
$3,207
Mortgage P&I
51%
$1,496
Property Taxes
6%
$191
Home Insurance
3%
$100
HOA
0%
$0
Property Management
15%
$444
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$740