Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.09% first-year return on $82,134 initial cash invested.
-7.09%
Cash On Cash
4.19%
Cap Rate
0.73
DSCR
$2,287
Rent
-$485
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,287 income − $2,772 expenses = $485 out of pocket
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,134
Downpayment
20%
$61,080
Closing costs
1%
$3,054
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,287
Total Expenses
$2,772
Mortgage P&I
64%
$1,461
Property Taxes
5%
$106
Home Insurance
5%
$108
HOA
0%
$0
Property Management
15%
$343
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$572