Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.74% first-year return on $81,105 initial cash invested.
-12.74%
Cash On Cash
2.74%
Cap Rate
0.46
DSCR
$1,556
Rent
-$861
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,556 income − $2,417 expenses = $861 out of pocket
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,105
Downpayment
20%
$60,100
Closing costs
1%
$3,005
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,556
Total Expenses
$2,417
Mortgage P&I
96%
$1,486
Property Taxes
5%
$78
Home Insurance
7%
$107
HOA
0%
$0
Property Management
15%
$233
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$389