Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.78% first-year return on $82,407 initial cash invested.
-2.78%
Cash On Cash
5.67%
Cap Rate
0.97
DSCR
$3,575
Rent
-$191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,575 income − $3,766 expenses = $191 out of pocket
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,575
Total Expenses
$3,766
Mortgage P&I
42%
$1,498
Property Taxes
12%
$422
Home Insurance
4%
$130
HOA
0%
$0
Property Management
15%
$536
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$894