Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.01% first-year return on $81,210 initial cash invested.
-15.01%
Cash On Cash
2.21%
Cap Rate
0.37
DSCR
$1,757
Rent
-$1,016
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,757 income − $2,773 expenses = $1,016 out of pocket
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,210
Downpayment
20%
$60,200
Closing costs
1%
$3,010
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,757
Total Expenses
$2,773
Mortgage P&I
85%
$1,500
Property Taxes
18%
$322
Home Insurance
6%
$108
HOA
0%
$0
Property Management
15%
$264
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$439