Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.13% first-year return on $82,722 initial cash invested.
-11.13%
Cash On Cash
3.43%
Cap Rate
0.57
DSCR
$2,468
Rent
-$767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,468 income − $3,235 expenses = $767 out of pocket
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,722
Downpayment
20%
$61,640
Closing costs
1%
$3,082
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,468
Total Expenses
$3,235
Mortgage P&I
63%
$1,550
Property Taxes
16%
$388
Home Insurance
5%
$112
HOA
0%
$0
Property Management
15%
$370
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$617