Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.76% first-year return on $82,386 initial cash invested.
-1.76%
Cash On Cash
5.95%
Cap Rate
1.02
DSCR
$3,781
Rent
-$121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,781 income − $3,902 expenses = $121 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
$3,781
Total Expenses
$3,902
Mortgage P&I
39%
$1,490
Property Taxes
13%
$488
Home Insurance
3%
$110
HOA
0%
$0
Property Management
15%
$567
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$945