Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.13% first-year return on $82,155 initial cash invested.
-9.13%
Cash On Cash
4.07%
Cap Rate
0.66
DSCR
$2,381
Rent
-$625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,381 income − $3,006 expenses = $625 out of pocket
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,155
Downpayment
20%
$61,100
Closing costs
1%
$3,055
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,381
Total Expenses
$3,006
Mortgage P&I
66%
$1,567
Property Taxes
7%
$175
Home Insurance
5%
$122
HOA
0%
$0
Property Management
15%
$357
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$595