Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.91% first-year return on $81,294 initial cash invested.
-13.91%
Cash On Cash
3.18%
Cap Rate
0.48
DSCR
$2,300
Rent
-$942
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,300 income − $3,242 expenses = $942 out of pocket
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,294
Downpayment
20%
$60,280
Closing costs
1%
$3,014
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,300
Total Expenses
$3,242
Mortgage P&I
72%
$1,649
Property Taxes
17%
$381
Home Insurance
5%
$108
HOA
0%
$0
Property Management
15%
$345
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$575