Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.33% first-year return on $81,588 initial cash invested.
-13.33%
Cash On Cash
2.62%
Cap Rate
0.45
DSCR
$2,481
Rent
-$906
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,481 income − $3,387 expenses = $906 out of pocket
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,588
Downpayment
20%
$60,560
Closing costs
1%
$3,028
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,481
Total Expenses
$3,387
Mortgage P&I
59%
$1,469
Property Taxes
25%
$623
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$372
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$620