Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.33% first-year return on $81,903 initial cash invested.
-18.33%
Cash On Cash
2.12%
Cap Rate
0.32
DSCR
$2,545
Rent
-$1,251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,545 income − $3,796 expenses = $1,251 out of pocket
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,903
Downpayment
20%
$60,860
Closing costs
1%
$3,043
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,545
Total Expenses
$3,796
Mortgage P&I
66%
$1,686
Property Taxes
31%
$780
Home Insurance
4%
$108
HOA
0%
$0
Property Management
15%
$382
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$636