Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.36% first-year return on $81,567 initial cash invested.
-7.36%
Cash On Cash
4.57%
Cap Rate
0.76
DSCR
$3,252
Rent
-$500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,252 income − $3,752 expenses = $500 out of pocket
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,567
Downpayment
20%
$60,540
Closing costs
1%
$3,027
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,252
Total Expenses
$3,752
Mortgage P&I
47%
$1,523
Property Taxes
16%
$532
Home Insurance
3%
$108
HOA
1%
$28
Property Management
15%
$488
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$813