Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.2% first-year return on $82,449 initial cash invested.
-3.2%
Cash On Cash
5.67%
Cap Rate
0.94
DSCR
$3,128
Rent
-$220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,128 income − $3,348 expenses = $220 out of pocket
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,449
Downpayment
20%
$61,380
Closing costs
1%
$3,069
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,128
Total Expenses
$3,348
Mortgage P&I
49%
$1,546
Property Taxes
6%
$193
Home Insurance
3%
$108
HOA
0%
$0
Property Management
15%
$469
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$782