Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.42% first-year return on $82,029 initial cash invested.
-6.42%
Cash On Cash
4.9%
Cap Rate
0.79
DSCR
$2,828
Rent
-$439
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,828 income − $3,267 expenses = $439 out of pocket
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,029
Downpayment
20%
$60,980
Closing costs
1%
$3,049
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,828
Total Expenses
$3,267
Mortgage P&I
56%
$1,570
Property Taxes
7%
$211
Home Insurance
4%
$107
HOA
1%
$22
Property Management
15%
$424
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$707