Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.49% first-year return on $82,176 initial cash invested.
-13.49%
Cash On Cash
2.72%
Cap Rate
0.45
DSCR
$1,591
Rent
-$924
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,591 income − $2,515 expenses = $924 out of pocket
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,176
Downpayment
20%
$61,120
Closing costs
1%
$3,056
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,591
Total Expenses
$2,515
Mortgage P&I
98%
$1,552
Property Taxes
6%
$88
Home Insurance
7%
$110
HOA
0%
$0
Property Management
15%
$239
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$398