Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.44% first-year return on $82,890 initial cash invested.
-6.44%
Cash On Cash
4.96%
Cap Rate
0.79
DSCR
$2,736
Rent
-$445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,736 income − $3,181 expenses = $445 out of pocket
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,890
Downpayment
20%
$61,800
Closing costs
1%
$3,090
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,736
Total Expenses
$3,181
Mortgage P&I
59%
$1,614
Property Taxes
5%
$147
Home Insurance
4%
$108
HOA
0%
$0
Property Management
15%
$410
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$684