Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.53% first-year return on $82,764 initial cash invested.
-15.53%
Cash On Cash
2.53%
Cap Rate
0.4
DSCR
$2,041
Rent
-$1,071
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,041 income − $3,112 expenses = $1,071 out of pocket
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,764
Downpayment
20%
$61,680
Closing costs
1%
$3,084
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,041
Total Expenses
$3,112
Mortgage P&I
80%
$1,638
Property Taxes
19%
$386
Home Insurance
5%
$108
HOA
0%
$0
Property Management
15%
$306
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$510