Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.87% first-year return on $82,974 initial cash invested.
-6.87%
Cash On Cash
4.4%
Cap Rate
0.75
DSCR
$2,293
Rent
-$475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,293 income − $2,768 expenses = $475 out of pocket
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,974
Downpayment
20%
$61,880
Closing costs
1%
$3,094
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,293
Total Expenses
$2,768
Mortgage P&I
66%
$1,518
Property Taxes
2%
$37
Home Insurance
5%
$112
HOA
0%
$0
Property Management
15%
$344
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$573