Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.67% first-year return on $82,050 initial cash invested.
-4.67%
Cash On Cash
5.05%
Cap Rate
0.86
DSCR
$2,722
Rent
-$319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,722 income − $3,041 expenses = $319 out of pocket
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,050
Downpayment
20%
$61,000
Closing costs
1%
$3,050
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,722
Total Expenses
$3,041
Mortgage P&I
55%
$1,493
Property Taxes
5%
$135
Home Insurance
4%
$107
HOA
0%
$0
Property Management
15%
$408
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$680