Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.3% first-year return on $82,302 initial cash invested.
-7.3%
Cash On Cash
4.42%
Cap Rate
0.74
DSCR
$2,630
Rent
-$501
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,630 income − $3,131 expenses = $501 out of pocket
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,302
Downpayment
20%
$61,240
Closing costs
1%
$3,062
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,630
Total Expenses
$3,131
Mortgage P&I
58%
$1,523
Property Taxes
7%
$188
Home Insurance
5%
$120
HOA
1%
$38
Property Management
15%
$394
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$658