Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.02% first-year return on $82,890 initial cash invested.
-8.02%
Cash On Cash
4.93%
Cap Rate
0.74
DSCR
$2,569
Rent
-$554
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,569 income − $3,123 expenses = $554 out of pocket
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,890
Downpayment
20%
$61,800
Closing costs
1%
$3,090
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,569
Total Expenses
$3,123
Mortgage P&I
67%
$1,721
Property Taxes
2%
$61
Home Insurance
4%
$108
HOA
0%
$0
Property Management
15%
$385
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$642