Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.5% first-year return on $82,470 initial cash invested.
-6.5%
Cash On Cash
4.77%
Cap Rate
0.78
DSCR
$2,610
Rent
-$447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,610 income − $3,057 expenses = $447 out of pocket
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,470
Downpayment
20%
$61,400
Closing costs
1%
$3,070
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,610
Total Expenses
$3,057
Mortgage P&I
60%
$1,563
Property Taxes
5%
$134
Home Insurance
4%
$108
HOA
0%
$0
Property Management
15%
$392
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$652