Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.48% first-year return on $82,491 initial cash invested.
-7.48%
Cash On Cash
4.56%
Cap Rate
0.74
DSCR
$2,764
Rent
-$514
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,764 income − $3,278 expenses = $514 out of pocket
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,491
Downpayment
20%
$61,420
Closing costs
1%
$3,071
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,764
Total Expenses
$3,278
Mortgage P&I
57%
$1,569
Property Taxes
10%
$269
Home Insurance
4%
$112
HOA
0%
$0
Property Management
15%
$415
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$691