Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.68% first-year return on $82,386 initial cash invested.
-2.68%
Cash On Cash
5.69%
Cap Rate
0.98
DSCR
$3,664
Rent
-$184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,664 income − $3,848 expenses = $184 out of pocket
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,386
Downpayment
20%
$61,320
Closing costs
1%
$3,066
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,664
Total Expenses
$3,848
Mortgage P&I
41%
$1,490
Property Taxes
13%
$488
Home Insurance
3%
$110
HOA
0%
$0
Property Management
15%
$550
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$916