Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.18% first-year return on $81,147 initial cash invested.
-3.18%
Cash On Cash
5.54%
Cap Rate
0.93
DSCR
$2,848
Rent
-$215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,848 income − $3,063 expenses = $215 out of pocket
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,147
Downpayment
20%
$60,140
Closing costs
1%
$3,007
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,848
Total Expenses
$3,063
Mortgage P&I
52%
$1,490
Property Taxes
3%
$98
Home Insurance
4%
$108
HOA
0%
$0
Property Management
15%
$427
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$712