Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.25% first-year return on $82,743 initial cash invested.
-3.25%
Cash On Cash
5.47%
Cap Rate
0.93
DSCR
$3,085
Rent
-$224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,085 income − $3,309 expenses = $224 out of pocket
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,743
Downpayment
20%
$61,660
Closing costs
1%
$3,083
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,085
Total Expenses
$3,309
Mortgage P&I
49%
$1,507
Property Taxes
7%
$212
Home Insurance
4%
$110
HOA
0%
$0
Property Management
15%
$463
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$771