Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.35% first-year return on $81,840 initial cash invested.
-9.35%
Cash On Cash
4.14%
Cap Rate
0.67
DSCR
$2,928
Rent
-$638
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,928 income − $3,566 expenses = $638 out of pocket
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,840
Downpayment
20%
$60,800
Closing costs
1%
$3,040
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,928
Total Expenses
$3,566
Mortgage P&I
54%
$1,571
Property Taxes
15%
$449
Home Insurance
4%
$112
HOA
1%
$29
Property Management
15%
$439
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$732