Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.26% first-year return on $82,596 initial cash invested.
-7.26%
Cash On Cash
4.54%
Cap Rate
0.75
DSCR
$2,965
Rent
-$500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,965 income − $3,465 expenses = $500 out of pocket
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,596
Downpayment
20%
$61,520
Closing costs
1%
$3,076
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,965
Total Expenses
$3,465
Mortgage P&I
52%
$1,546
Property Taxes
13%
$387
Home Insurance
4%
$108
HOA
0%
$0
Property Management
15%
$445
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$741