Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.6% first-year return on $82,029 initial cash invested.
-12.6%
Cash On Cash
2.92%
Cap Rate
0.49
DSCR
$1,957
Rent
-$861
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,957 income − $2,818 expenses = $861 out of pocket
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,029
Downpayment
20%
$60,980
Closing costs
1%
$3,049
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,957
Total Expenses
$2,818
Mortgage P&I
78%
$1,525
Property Taxes
12%
$244
Home Insurance
6%
$110
HOA
0%
$0
Property Management
15%
$294
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$489