Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.51% first-year return on $82,638 initial cash invested.
-10.51%
Cash On Cash
3.91%
Cap Rate
0.62
DSCR
$2,626
Rent
-$724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,626 income − $3,350 expenses = $724 out of pocket
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,638
Downpayment
20%
$61,560
Closing costs
1%
$3,078
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,626
Total Expenses
$3,350
Mortgage P&I
62%
$1,623
Property Taxes
14%
$357
Home Insurance
4%
$110
HOA
0%
$0
Property Management
15%
$394
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$656