Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.8% first-year return on $81,735 initial cash invested.
-12.8%
Cash On Cash
3%
Cap Rate
0.49
DSCR
$2,036
Rent
-$872
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,036 income − $2,908 expenses = $872 out of pocket
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,735
Downpayment
20%
$60,700
Closing costs
1%
$3,035
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,036
Total Expenses
$2,908
Mortgage P&I
76%
$1,549
Property Taxes
14%
$276
Home Insurance
5%
$107
HOA
0%
$0
Property Management
15%
$305
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$509