Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.96% first-year return on $82,680 initial cash invested.
-3.96%
Cash On Cash
5.27%
Cap Rate
0.89
DSCR
$2,706
Rent
-$273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,706 income − $2,979 expenses = $273 out of pocket
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,680
Downpayment
20%
$61,600
Closing costs
1%
$3,080
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,706
Total Expenses
$2,979
Mortgage P&I
56%
$1,517
Property Taxes
1%
$27
Home Insurance
4%
$108
HOA
1%
$29
Property Management
15%
$406
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$676