Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.19% first-year return on $82,806 initial cash invested.
-5.19%
Cash On Cash
5.15%
Cap Rate
0.85
DSCR
$3,019
Rent
-$358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,019 income − $3,377 expenses = $358 out of pocket
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,806
Downpayment
20%
$61,720
Closing costs
1%
$3,086
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,019
Total Expenses
$3,377
Mortgage P&I
52%
$1,562
Property Taxes
8%
$255
Home Insurance
4%
$110
HOA
0%
$0
Property Management
15%
$453
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$755