Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.4% first-year return on $82,932 initial cash invested.
-6.4%
Cash On Cash
4.66%
Cap Rate
0.79
DSCR
$2,960
Rent
-$442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,960 income − $3,402 expenses = $442 out of pocket
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,932
Downpayment
20%
$61,840
Closing costs
1%
$3,092
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,960
Total Expenses
$3,402
Mortgage P&I
51%
$1,524
Property Taxes
12%
$350
Home Insurance
4%
$108
HOA
0%
$0
Property Management
15%
$444
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$740