Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.13% first-year return on $82,554 initial cash invested.
-3.13%
Cash On Cash
5.71%
Cap Rate
0.95
DSCR
$3,381
Rent
-$215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,381 income − $3,596 expenses = $215 out of pocket
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,554
Downpayment
20%
$61,480
Closing costs
1%
$3,074
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,381
Total Expenses
$3,596
Mortgage P&I
46%
$1,542
Property Taxes
9%
$318
Home Insurance
3%
$114
HOA
0%
$0
Property Management
15%
$507
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$845