Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.73% first-year return on $82,890 initial cash invested.
-10.73%
Cash On Cash
3.55%
Cap Rate
0.59
DSCR
$2,317
Rent
-$741
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,317 income − $3,058 expenses = $741 out of pocket
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,890
Downpayment
20%
$61,800
Closing costs
1%
$3,090
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,317
Total Expenses
$3,058
Mortgage P&I
67%
$1,562
Property Taxes
12%
$275
Home Insurance
5%
$108
HOA
0%
$0
Property Management
15%
$348
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$579