Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.65% first-year return on $81,798 initial cash invested.
-3.65%
Cash On Cash
5.49%
Cap Rate
0.92
DSCR
$3,038
Rent
-$249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,038 income − $3,287 expenses = $249 out of pocket
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,798
Downpayment
20%
$60,760
Closing costs
1%
$3,038
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,038
Total Expenses
$3,287
Mortgage P&I
50%
$1,517
Property Taxes
7%
$202
Home Insurance
4%
$108
HOA
0%
$0
Property Management
15%
$456
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$760