Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.37% first-year return on $82,092 initial cash invested.
-12.37%
Cash On Cash
2.99%
Cap Rate
0.5
DSCR
$1,841
Rent
-$846
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,841 income − $2,687 expenses = $846 out of pocket
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,092
Downpayment
20%
$61,040
Closing costs
1%
$3,052
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,841
Total Expenses
$2,687
Mortgage P&I
83%
$1,533
Property Taxes
9%
$162
Home Insurance
6%
$108
HOA
0%
$0
Property Management
15%
$276
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$460