Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.05% first-year return on $82,890 initial cash invested.
-11.05%
Cash On Cash
3.46%
Cap Rate
0.57
DSCR
$2,273
Rent
-$763
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,273 income − $3,036 expenses = $763 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
$2,273
Total Expenses
$3,036
Mortgage P&I
69%
$1,562
Property Taxes
12%
$275
Home Insurance
5%
$108
HOA
0%
$0
Property Management
15%
$341
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$568