Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.35% first-year return on $82,029 initial cash invested.
-14.35%
Cash On Cash
2.27%
Cap Rate
0.39
DSCR
$2,245
Rent
-$981
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,245 income − $3,226 expenses = $981 out of pocket
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,029
Downpayment
20%
$60,980
Closing costs
1%
$3,049
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,245
Total Expenses
$3,226
Mortgage P&I
65%
$1,468
Property Taxes
17%
$389
Home Insurance
5%
$108
HOA
8%
$183
Property Management
15%
$337
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$561