Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.73% first-year return on $81,882 initial cash invested.
-14.73%
Cash On Cash
2.34%
Cap Rate
0.39
DSCR
$1,778
Rent
-$1,005
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,778 income − $2,783 expenses = $1,005 out of pocket
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,882
Downpayment
20%
$60,840
Closing costs
1%
$3,042
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,778
Total Expenses
$2,783
Mortgage P&I
86%
$1,527
Property Taxes
17%
$295
Home Insurance
6%
$108
HOA
0%
$0
Property Management
15%
$267
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$444