Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.92% first-year return on $82,680 initial cash invested.
-14.92%
Cash On Cash
2.49%
Cap Rate
0.4
DSCR
$1,692
Rent
-$1,028
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,692 income − $2,720 expenses = $1,028 out of pocket
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,680
Downpayment
20%
$61,600
Closing costs
1%
$3,080
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,692
Total Expenses
$2,720
Mortgage P&I
94%
$1,598
Property Taxes
12%
$201
Home Insurance
6%
$96
HOA
1%
$12
Property Management
15%
$254
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$423