Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.67% first-year return on $82,386 initial cash invested.
-5.67%
Cash On Cash
4.83%
Cap Rate
0.82
DSCR
$2,982
Rent
-$389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,982 income − $3,371 expenses = $389 out of pocket
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,386
Downpayment
20%
$61,320
Closing costs
1%
$3,066
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,982
Total Expenses
$3,371
Mortgage P&I
50%
$1,505
Property Taxes
11%
$330
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$447
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$746