Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.96% first-year return on $81,924 initial cash invested.
-10.96%
Cash On Cash
3.39%
Cap Rate
0.56
DSCR
$1,871
Rent
-$748
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,871 income − $2,619 expenses = $748 out of pocket
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,924
Downpayment
20%
$60,880
Closing costs
1%
$3,044
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,871
Total Expenses
$2,619
Mortgage P&I
82%
$1,533
Property Taxes
4%
$77
Home Insurance
6%
$110
HOA
0%
$0
Property Management
15%
$281
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$468