Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.92% first-year return on $82,596 initial cash invested.
-8.92%
Cash On Cash
3.9%
Cap Rate
0.67
DSCR
$2,828
Rent
-$614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,828 income − $3,442 expenses = $614 out of pocket
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,596
Downpayment
20%
$61,520
Closing costs
1%
$3,076
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,828
Total Expenses
$3,442
Mortgage P&I
53%
$1,500
Property Taxes
5%
$152
Home Insurance
4%
$110
HOA
11%
$323
Property Management
15%
$424
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$707