Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.73% first-year return on $82,785 initial cash invested.
-5.73%
Cash On Cash
4.88%
Cap Rate
0.81
DSCR
$2,702
Rent
-$395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,702 income − $3,097 expenses = $395 out of pocket
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,785
Downpayment
20%
$61,700
Closing costs
1%
$3,085
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,702
Total Expenses
$3,097
Mortgage P&I
57%
$1,542
Property Taxes
5%
$144
Home Insurance
4%
$114
HOA
0%
$0
Property Management
15%
$405
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$676