Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.7% first-year return on $81,630 initial cash invested.
-6.7%
Cash On Cash
4.5%
Cap Rate
0.76
DSCR
$2,548
Rent
-$456
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,548 income − $3,004 expenses = $456 out of pocket
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,630
Downpayment
20%
$60,600
Closing costs
1%
$3,030
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,548
Total Expenses
$3,004
Mortgage P&I
58%
$1,489
Property Taxes
8%
$201
Home Insurance
4%
$91
HOA
0%
$0
Property Management
15%
$382
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$637