Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.54% first-year return on $81,504 initial cash invested.
-11.54%
Cash On Cash
3.08%
Cap Rate
0.52
DSCR
$1,745
Rent
-$784
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,745 income − $2,529 expenses = $784 out of pocket
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,504
Downpayment
20%
$60,480
Closing costs
1%
$3,024
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,745
Total Expenses
$2,529
Mortgage P&I
85%
$1,491
Property Taxes
4%
$78
Home Insurance
7%
$122
HOA
0%
$0
Property Management
15%
$262
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$436