Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.9% first-year return on $81,294 initial cash invested.
-11.9%
Cash On Cash
3.04%
Cap Rate
0.51
DSCR
$2,102
Rent
-$806
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,102 income − $2,908 expenses = $806 out of pocket
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,294
Downpayment
20%
$60,280
Closing costs
1%
$3,014
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,102
Total Expenses
$2,908
Mortgage P&I
71%
$1,485
Property Taxes
6%
$126
Home Insurance
5%
$108
HOA
9%
$180
Property Management
15%
$315
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$526