Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.79% first-year return on $82,890 initial cash invested.
-2.79%
Cash On Cash
5.61%
Cap Rate
0.95
DSCR
$2,868
Rent
-$193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,868 income − $3,061 expenses = $193 out of pocket
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,890
Downpayment
20%
$61,800
Closing costs
1%
$3,090
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,868
Total Expenses
$3,061
Mortgage P&I
53%
$1,522
Property Taxes
2%
$54
Home Insurance
4%
$108
HOA
0%
$0
Property Management
15%
$430
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$717