Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.24% first-year return on $81,441 initial cash invested.
-4.24%
Cash On Cash
5.57%
Cap Rate
0.9
DSCR
$3,361
Rent
-$288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,361 income − $3,649 expenses = $288 out of pocket
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,441
Downpayment
20%
$60,420
Closing costs
1%
$3,021
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,361
Total Expenses
$3,649
Mortgage P&I
46%
$1,556
Property Taxes
11%
$376
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$504
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$840