Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.7% first-year return on $81,567 initial cash invested.
-12.7%
Cash On Cash
3.64%
Cap Rate
0.54
DSCR
$2,227
Rent
-$863
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,227 income − $3,090 expenses = $863 out of pocket
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,567
Downpayment
20%
$60,540
Closing costs
1%
$3,027
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,227
Total Expenses
$3,090
Mortgage P&I
76%
$1,693
Property Taxes
10%
$220
Home Insurance
5%
$108
HOA
0%
$0
Property Management
15%
$334
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$557