Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.08% first-year return on $82,050 initial cash invested.
-10.08%
Cash On Cash
3.7%
Cap Rate
0.61
DSCR
$2,479
Rent
-$689
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,479 income − $3,168 expenses = $689 out of pocket
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,050
Downpayment
20%
$61,000
Closing costs
1%
$3,050
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,479
Total Expenses
$3,168
Mortgage P&I
62%
$1,531
Property Taxes
14%
$340
Home Insurance
4%
$107
HOA
0%
$0
Property Management
15%
$372
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$620