Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.73% first-year return on $82,932 initial cash invested.
-8.73%
Cash On Cash
3.95%
Cap Rate
0.66
DSCR
$2,181
Rent
-$603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,181 income − $2,784 expenses = $603 out of pocket
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,932
Downpayment
20%
$61,840
Closing costs
1%
$3,092
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,181
Total Expenses
$2,784
Mortgage P&I
70%
$1,535
Property Taxes
4%
$93
Home Insurance
5%
$110
HOA
0%
$0
Property Management
15%
$327
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$545