Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.41% first-year return on $82,764 initial cash invested.
-3.41%
Cash On Cash
5.42%
Cap Rate
0.92
DSCR
$2,919
Rent
-$235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,919 income − $3,154 expenses = $235 out of pocket
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,764
Downpayment
20%
$61,680
Closing costs
1%
$3,084
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,919
Total Expenses
$3,154
Mortgage P&I
52%
$1,510
Property Taxes
5%
$136
Home Insurance
4%
$106
HOA
0%
$0
Property Management
15%
$438
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$730