Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.43% first-year return on $81,882 initial cash invested.
-7.43%
Cash On Cash
4.43%
Cap Rate
0.74
DSCR
$3,053
Rent
-$507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,053 income − $3,560 expenses = $507 out of pocket
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,882
Downpayment
20%
$60,840
Closing costs
1%
$3,042
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,053
Total Expenses
$3,560
Mortgage P&I
49%
$1,508
Property Taxes
14%
$429
Home Insurance
4%
$108
HOA
2%
$50
Property Management
15%
$458
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$763