Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.36% first-year return on $82,470 initial cash invested.
-7.36%
Cash On Cash
4.23%
Cap Rate
0.72
DSCR
$2,261
Rent
-$506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,261 income − $2,767 expenses = $506 out of pocket
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,470
Downpayment
20%
$61,400
Closing costs
1%
$3,070
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,261
Total Expenses
$2,767
Mortgage P&I
66%
$1,499
Property Taxes
1%
$27
Home Insurance
5%
$107
HOA
2%
$50
Property Management
15%
$339
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$565