Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.03% first-year return on $81,357 initial cash invested.
-6.03%
Cash On Cash
4.9%
Cap Rate
0.8
DSCR
$2,648
Rent
-$409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,648 income − $3,057 expenses = $409 out of pocket
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,357
Downpayment
20%
$60,340
Closing costs
1%
$3,017
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,648
Total Expenses
$3,057
Mortgage P&I
58%
$1,535
Property Taxes
5%
$127
Home Insurance
4%
$107
HOA
1%
$17
Property Management
15%
$397
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$662