Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.76% first-year return on $81,294 initial cash invested.
-2.76%
Cash On Cash
5.7%
Cap Rate
0.96
DSCR
$3,069
Rent
-$187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,069 income − $3,256 expenses = $187 out of pocket
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,294
Downpayment
20%
$60,280
Closing costs
1%
$3,014
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,069
Total Expenses
$3,256
Mortgage P&I
49%
$1,496
Property Taxes
5%
$166
Home Insurance
3%
$102
HOA
1%
$19
Property Management
15%
$460
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$767