Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.38% first-year return on $82,491 initial cash invested.
-1.38%
Cash On Cash
6.21%
Cap Rate
1.03
DSCR
$3,403
Rent
-$95
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,403 income − $3,498 expenses = $95 out of pocket
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,491
Downpayment
20%
$61,420
Closing costs
1%
$3,071
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,403
Total Expenses
$3,498
Mortgage P&I
45%
$1,547
Property Taxes
6%
$213
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$510
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$851