Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.41% first-year return on $82,722 initial cash invested.
-2.41%
Cash On Cash
6.09%
Cap Rate
0.98
DSCR
$3,412
Rent
-$166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,412 income − $3,578 expenses = $166 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
$3,412
Total Expenses
$3,578
Mortgage P&I
47%
$1,595
Property Taxes
6%
$202
Home Insurance
3%
$111
HOA
1%
$33
Property Management
15%
$512
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$853