Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.33% first-year return on $81,735 initial cash invested.
-11.33%
Cash On Cash
3.44%
Cap Rate
0.57
DSCR
$2,572
Rent
-$772
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,572 income − $3,344 expenses = $772 out of pocket
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,735
Downpayment
20%
$60,700
Closing costs
1%
$3,035
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,572
Total Expenses
$3,344
Mortgage P&I
60%
$1,538
Property Taxes
18%
$463
Home Insurance
4%
$108
HOA
0%
$0
Property Management
15%
$386
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$643