Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.56% first-year return on $82,113 initial cash invested.
-7.56%
Cash On Cash
4.4%
Cap Rate
0.73
DSCR
$2,564
Rent
-$517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,564 income − $3,081 expenses = $517 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
$2,564
Total Expenses
$3,081
Mortgage P&I
60%
$1,534
Property Taxes
8%
$205
Home Insurance
4%
$110
HOA
0%
$0
Property Management
15%
$385
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$641