Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.74% first-year return on $82,302 initial cash invested.
-7.74%
Cash On Cash
5.03%
Cap Rate
0.75
DSCR
$2,703
Rent
-$531
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,703 income − $3,234 expenses = $531 out of pocket
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,302
Downpayment
20%
$61,240
Closing costs
1%
$3,062
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,703
Total Expenses
$3,234
Mortgage P&I
63%
$1,706
Property Taxes
4%
$121
Home Insurance
4%
$110
HOA
0%
$0
Property Management
15%
$405
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$676