Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.69% first-year return on $81,189 initial cash invested.
-5.69%
Cash On Cash
4.97%
Cap Rate
0.82
DSCR
$2,797
Rent
-$385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,797 income − $3,182 expenses = $385 out of pocket
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,189
Downpayment
20%
$60,180
Closing costs
1%
$3,009
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,797
Total Expenses
$3,182
Mortgage P&I
54%
$1,518
Property Taxes
8%
$213
Home Insurance
4%
$108
HOA
0%
$0
Property Management
15%
$420
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$699