Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.59% first-year return on $87,735 initial cash invested.
-6.59%
Cash On Cash
4.55%
Cap Rate
0.75
DSCR
$2,604
Rent
-$482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,604 income − $3,086 expenses = $482 out of pocket
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,735
Downpayment
20%
$60,700
Closing costs
1%
$3,035
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$2,604
Total Expenses
$3,086
Mortgage P&I
59%
$1,528
Property Taxes
7%
$192
Home Insurance
4%
$116
HOA
0%
$0
Property Management
15%
$391
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$651