Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.63% first-year return on $82,680 initial cash invested.
-4.63%
Cash On Cash
5.05%
Cap Rate
0.86
DSCR
$2,657
Rent
-$319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,657 income − $2,976 expenses = $319 out of pocket
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,680
Downpayment
20%
$61,600
Closing costs
1%
$3,080
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,657
Total Expenses
$2,976
Mortgage P&I
57%
$1,509
Property Taxes
3%
$84
Home Insurance
4%
$108
HOA
0%
$0
Property Management
15%
$399
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$664