Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.63% first-year return on $82,113 initial cash invested.
-5.63%
Cash On Cash
4.96%
Cap Rate
0.82
DSCR
$2,816
Rent
-$385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,816 income − $3,201 expenses = $385 out of pocket
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,113
Downpayment
20%
$61,060
Closing costs
1%
$3,053
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,816
Total Expenses
$3,201
Mortgage P&I
54%
$1,534
Property Taxes
7%
$205
Home Insurance
4%
$110
HOA
0%
$0
Property Management
15%
$422
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$704