Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.33% first-year return on $82,785 initial cash invested.
-7.33%
Cash On Cash
4.23%
Cap Rate
0.73
DSCR
$2,533
Rent
-$506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,533 income − $3,039 expenses = $506 out of pocket
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,785
Downpayment
20%
$61,700
Closing costs
1%
$3,085
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,533
Total Expenses
$3,039
Mortgage P&I
59%
$1,492
Property Taxes
9%
$224
Home Insurance
4%
$108
HOA
0%
$0
Property Management
15%
$380
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$633