Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.48% first-year return on $81,798 initial cash invested.
-6.48%
Cash On Cash
4.76%
Cap Rate
0.78
DSCR
$2,690
Rent
-$442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,690 income − $3,132 expenses = $442 out of pocket
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,798
Downpayment
20%
$60,760
Closing costs
1%
$3,038
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,690
Total Expenses
$3,132
Mortgage P&I
57%
$1,539
Property Taxes
6%
$170
Home Insurance
4%
$110
HOA
1%
$21
Property Management
15%
$404
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$672