Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.9% first-year return on $82,701 initial cash invested.
-4.9%
Cash On Cash
5.88%
Cap Rate
0.88
DSCR
$3,372
Rent
-$338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,372 income − $3,710 expenses = $338 out of pocket
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,701
Downpayment
20%
$61,620
Closing costs
1%
$3,081
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,372
Total Expenses
$3,710
Mortgage P&I
51%
$1,713
Property Taxes
8%
$268
Home Insurance
3%
$110
HOA
0%
$0
Property Management
15%
$506
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$843