Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.08% first-year return on $82,029 initial cash invested.
-13.08%
Cash On Cash
2.87%
Cap Rate
0.48
DSCR
$2,283
Rent
-$894
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,283 income − $3,177 expenses = $894 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
$2,283
Total Expenses
$3,177
Mortgage P&I
67%
$1,532
Property Taxes
17%
$397
Home Insurance
5%
$107
HOA
2%
$46
Property Management
15%
$342
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$571