Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.8% first-year return on $81,231 initial cash invested.
-11.8%
Cash On Cash
3.15%
Cap Rate
0.53
DSCR
$2,303
Rent
-$799
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,303 income − $3,102 expenses = $799 out of pocket
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,231
Downpayment
20%
$60,220
Closing costs
1%
$3,011
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,303
Total Expenses
$3,102
Mortgage P&I
65%
$1,497
Property Taxes
13%
$292
Home Insurance
5%
$108
HOA
4%
$100
Property Management
15%
$345
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$576