Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.17% first-year return on $81,924 initial cash invested.
-5.17%
Cash On Cash
5.68%
Cap Rate
0.86
DSCR
$3,102
Rent
-$353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,102 income − $3,455 expenses = $353 out of pocket
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,102
Total Expenses
$3,455
Mortgage P&I
54%
$1,669
Property Taxes
5%
$146
Home Insurance
3%
$108
HOA
1%
$43
Property Management
15%
$465
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$776