Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.27% first-year return on $82,680 initial cash invested.
-5.27%
Cash On Cash
5.01%
Cap Rate
0.84
DSCR
$3,019
Rent
-$363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,019 income − $3,382 expenses = $363 out of pocket
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,680
Downpayment
20%
$61,600
Closing costs
1%
$3,080
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,019
Total Expenses
$3,382
Mortgage P&I
51%
$1,528
Property Taxes
10%
$287
Home Insurance
4%
$117
HOA
0%
$0
Property Management
15%
$453
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$755