Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.89% first-year return on $81,525 initial cash invested.
-8.89%
Cash On Cash
3.92%
Cap Rate
0.67
DSCR
$2,678
Rent
-$604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,678 income − $3,282 expenses = $604 out of pocket
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,525
Downpayment
20%
$60,500
Closing costs
1%
$3,025
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,678
Total Expenses
$3,282
Mortgage P&I
55%
$1,486
Property Taxes
15%
$403
Home Insurance
4%
$107
HOA
0%
$0
Property Management
15%
$402
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$670