Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.37% first-year return on $81,588 initial cash invested.
-10.37%
Cash On Cash
3.39%
Cap Rate
0.58
DSCR
$1,986
Rent
-$705
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,986 income − $2,691 expenses = $705 out of pocket
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,588
Downpayment
20%
$60,560
Closing costs
1%
$3,028
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,986
Total Expenses
$2,691
Mortgage P&I
75%
$1,482
Property Taxes
8%
$149
Home Insurance
5%
$108
HOA
0%
$0
Property Management
15%
$298
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$496