Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.2% first-year return on $82,407 initial cash invested.
-12.2%
Cash On Cash
3.15%
Cap Rate
0.52
DSCR
$2,562
Rent
-$838
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,562 income − $3,400 expenses = $838 out of pocket
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,407
Downpayment
20%
$61,340
Closing costs
1%
$3,067
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,562
Total Expenses
$3,400
Mortgage P&I
60%
$1,540
Property Taxes
18%
$464
Home Insurance
4%
$115
HOA
2%
$53
Property Management
15%
$384
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$640