Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.54% first-year return on $82,911 initial cash invested.
-11.54%
Cash On Cash
3.89%
Cap Rate
0.59
DSCR
$2,631
Rent
-$797
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,631 income − $3,428 expenses = $797 out of pocket
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,911
Downpayment
20%
$61,820
Closing costs
1%
$3,091
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,631
Total Expenses
$3,428
Mortgage P&I
64%
$1,693
Property Taxes
14%
$362
Home Insurance
4%
$110
HOA
0%
$0
Property Management
15%
$395
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$658