Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.26% first-year return on $81,462 initial cash invested.
-3.26%
Cash On Cash
5.61%
Cap Rate
0.94
DSCR
$3,165
Rent
-$221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,165 income − $3,386 expenses = $221 out of pocket
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,462
Downpayment
20%
$60,440
Closing costs
1%
$3,022
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,165
Total Expenses
$3,386
Mortgage P&I
48%
$1,508
Property Taxes
8%
$251
Home Insurance
3%
$107
HOA
0%
$0
Property Management
15%
$475
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$791