Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.48% first-year return on $82,575 initial cash invested.
-12.48%
Cash On Cash
3.62%
Cap Rate
0.55
DSCR
$2,566
Rent
-$859
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,566 income − $3,425 expenses = $859 out of pocket
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,575
Downpayment
20%
$61,500
Closing costs
1%
$3,075
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,566
Total Expenses
$3,425
Mortgage P&I
66%
$1,684
Property Taxes
15%
$392
Home Insurance
5%
$116
HOA
0%
$0
Property Management
15%
$385
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$642