Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.66% first-year return on $81,546 initial cash invested.
-24.66%
Cash On Cash
-0.47%
Cap Rate
-0.08
DSCR
$576
Rent
-$1,676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$576 income − $2,252 expenses = $1,676 out of pocket
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,546
Downpayment
20%
$60,520
Closing costs
1%
$3,026
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$576
Total Expenses
$2,252
Mortgage P&I
266%
$1,534
Property Taxes
59%
$339
Home Insurance
18%
$103
HOA
0%
$0
Property Management
15%
$86
CapEx
4%
$23
Vacancy
0%
$0
Maintenance
4%
$23
Other
25%
$144