Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.14% first-year return on $82,134 initial cash invested.
-6.14%
Cash On Cash
4.47%
Cap Rate
0.78
DSCR
$2,415
Rent
-$420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,415 income − $2,835 expenses = $420 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
$2,415
Total Expenses
$2,835
Mortgage P&I
61%
$1,461
Property Taxes
4%
$106
Home Insurance
4%
$108
HOA
0%
$0
Property Management
15%
$362
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$604