Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.62% first-year return on $82,953 initial cash invested.
-7.62%
Cash On Cash
4.49%
Cap Rate
0.73
DSCR
$2,668
Rent
-$527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,668 income − $3,195 expenses = $527 out of pocket
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,953
Downpayment
20%
$61,860
Closing costs
1%
$3,093
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,668
Total Expenses
$3,195
Mortgage P&I
59%
$1,578
Property Taxes
8%
$224
Home Insurance
4%
$112
HOA
0%
$0
Property Management
15%
$400
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$667