Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.31% first-year return on $81,840 initial cash invested.
-3.31%
Cash On Cash
5.67%
Cap Rate
0.95
DSCR
$3,676
Rent
-$226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,676 income − $3,902 expenses = $226 out of pocket
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,840
Downpayment
20%
$60,800
Closing costs
1%
$3,040
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,676
Total Expenses
$3,902
Mortgage P&I
41%
$1,516
Property Taxes
14%
$508
Home Insurance
3%
$106
HOA
0%
$8
Property Management
15%
$551
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$919