Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.82% first-year return on $82,218 initial cash invested.
-7.82%
Cash On Cash
4.31%
Cap Rate
0.72
DSCR
$2,585
Rent
-$536
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,585 income − $3,121 expenses = $536 out of pocket
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,218
Downpayment
20%
$61,160
Closing costs
1%
$3,058
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,585
Total Expenses
$3,121
Mortgage P&I
59%
$1,531
Property Taxes
10%
$254
Home Insurance
4%
$96
HOA
0%
$0
Property Management
15%
$388
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$646