Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.09% first-year return on $82,890 initial cash invested.
-8.09%
Cash On Cash
4.49%
Cap Rate
0.72
DSCR
$2,520
Rent
-$559
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,520 income − $3,079 expenses = $559 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
$2,520
Total Expenses
$3,079
Mortgage P&I
64%
$1,614
Property Taxes
6%
$147
Home Insurance
4%
$108
HOA
0%
$0
Property Management
15%
$378
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$630