Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.31% first-year return on $82,890 initial cash invested.
-8.31%
Cash On Cash
4.24%
Cap Rate
0.7
DSCR
$2,698
Rent
-$574
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,698 income − $3,272 expenses = $574 out of pocket
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,698
Total Expenses
$3,272
Mortgage P&I
58%
$1,559
Property Taxes
11%
$310
Home Insurance
4%
$108
HOA
0%
$0
Property Management
15%
$405
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$674