Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.95% first-year return on $82,260 initial cash invested.
-9.95%
Cash On Cash
3.74%
Cap Rate
0.62
DSCR
$2,455
Rent
-$682
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,455 income − $3,137 expenses = $682 out of pocket
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,260
Downpayment
20%
$61,200
Closing costs
1%
$3,060
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,455
Total Expenses
$3,137
Mortgage P&I
63%
$1,537
Property Taxes
13%
$319
Home Insurance
4%
$103
HOA
0%
$0
Property Management
15%
$368
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$614