Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.42% first-year return on $82,596 initial cash invested.
-4.42%
Cash On Cash
6.03%
Cap Rate
0.91
DSCR
$3,838
Rent
-$304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,838 income − $4,142 expenses = $304 out of pocket
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,596
Downpayment
20%
$61,520
Closing costs
1%
$3,076
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,838
Total Expenses
$4,142
Mortgage P&I
44%
$1,695
Property Taxes
13%
$490
Home Insurance
3%
$105
HOA
0%
$8
Property Management
15%
$576
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$960