Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8% first-year return on $82,449 initial cash invested.
-8%
Cash On Cash
4.3%
Cap Rate
0.71
DSCR
$2,343
Rent
-$550
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,343 income − $2,893 expenses = $550 out of pocket
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,449
Downpayment
20%
$61,380
Closing costs
1%
$3,069
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,343
Total Expenses
$2,893
Mortgage P&I
66%
$1,557
Property Taxes
4%
$102
Home Insurance
5%
$109
HOA
0%
$0
Property Management
15%
$351
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$586