Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.07% first-year return on $81,546 initial cash invested.
-10.07%
Cash On Cash
3.57%
Cap Rate
0.6
DSCR
$2,114
Rent
-$684
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,114 income − $2,798 expenses = $684 out of pocket
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,546
Downpayment
20%
$60,520
Closing costs
1%
$3,026
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,114
Total Expenses
$2,798
Mortgage P&I
71%
$1,499
Property Taxes
8%
$159
Home Insurance
5%
$108
HOA
1%
$17
Property Management
15%
$317
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$528