Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.34% first-year return on $82,323 initial cash invested.
-9.34%
Cash On Cash
4.06%
Cap Rate
0.66
DSCR
$2,772
Rent
-$641
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,772 income − $3,413 expenses = $641 out of pocket
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,323
Downpayment
20%
$61,260
Closing costs
1%
$3,063
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,772
Total Expenses
$3,413
Mortgage P&I
57%
$1,567
Property Taxes
15%
$410
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$416
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$693