Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.4% first-year return on $82,974 initial cash invested.
-2.4%
Cash On Cash
6.05%
Cap Rate
1
DSCR
$4,221
Rent
-$166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,221 income − $4,387 expenses = $166 out of pocket
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,974
Downpayment
20%
$61,880
Closing costs
1%
$3,094
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,221
Total Expenses
$4,387
Mortgage P&I
37%
$1,557
Property Taxes
15%
$635
Home Insurance
3%
$111
HOA
1%
$58
Property Management
15%
$633
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,055