Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.86% first-year return on $81,735 initial cash invested.
-4.86%
Cash On Cash
4.87%
Cap Rate
0.85
DSCR
$2,787
Rent
-$331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,787 income − $3,118 expenses = $331 out of pocket
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,735
Downpayment
20%
$60,700
Closing costs
1%
$3,035
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,787
Total Expenses
$3,118
Mortgage P&I
52%
$1,452
Property Taxes
8%
$215
Home Insurance
4%
$114
HOA
0%
$0
Property Management
15%
$418
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$697