Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.72% first-year return on $82,239 initial cash invested.
-1.72%
Cash On Cash
6%
Cap Rate
1
DSCR
$3,110
Rent
-$118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,110 income − $3,228 expenses = $118 out of pocket
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,239
Downpayment
20%
$61,180
Closing costs
1%
$3,059
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,110
Total Expenses
$3,228
Mortgage P&I
49%
$1,523
Property Taxes
3%
$105
Home Insurance
3%
$108
HOA
0%
$0
Property Management
15%
$466
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$778