Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.5% first-year return on $81,630 initial cash invested.
-4.5%
Cash On Cash
5.29%
Cap Rate
0.88
DSCR
$3,242
Rent
-$306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,242 income − $3,548 expenses = $306 out of pocket
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,630
Downpayment
20%
$60,600
Closing costs
1%
$3,030
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,242
Total Expenses
$3,548
Mortgage P&I
47%
$1,511
Property Taxes
12%
$374
Home Insurance
3%
$107
HOA
0%
$0
Property Management
15%
$486
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$810