Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.32% first-year return on $82,722 initial cash invested.
-1.32%
Cash On Cash
6.41%
Cap Rate
1.03
DSCR
$3,556
Rent
-$91
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,556 income − $3,647 expenses = $91 out of pocket
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,722
Downpayment
20%
$61,640
Closing costs
1%
$3,082
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,556
Total Expenses
$3,647
Mortgage P&I
45%
$1,595
Property Taxes
6%
$202
Home Insurance
3%
$111
HOA
1%
$33
Property Management
15%
$533
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$889