Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.06% first-year return on $82,554 initial cash invested.
-10.06%
Cash On Cash
3.7%
Cap Rate
0.62
DSCR
$2,610
Rent
-$692
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,610 income − $3,302 expenses = $692 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
$2,610
Total Expenses
$3,302
Mortgage P&I
59%
$1,535
Property Taxes
15%
$385
Home Insurance
5%
$130
HOA
0%
$0
Property Management
15%
$392
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$652