Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.51% first-year return on $82,323 initial cash invested.
-12.51%
Cash On Cash
2.82%
Cap Rate
0.48
DSCR
$1,681
Rent
-$858
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,681 income − $2,539 expenses = $858 out of pocket
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,323
Downpayment
20%
$61,260
Closing costs
1%
$3,063
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,681
Total Expenses
$2,539
Mortgage P&I
90%
$1,511
Property Taxes
6%
$106
Home Insurance
7%
$116
HOA
0%
$0
Property Management
15%
$252
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$420