Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.35% first-year return on $82,302 initial cash invested.
-17.35%
Cash On Cash
1.74%
Cap Rate
0.28
DSCR
$1,487
Rent
-$1,190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,487 income − $2,677 expenses = $1,190 out of pocket
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,302
Downpayment
20%
$61,240
Closing costs
1%
$3,062
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,487
Total Expenses
$2,677
Mortgage P&I
106%
$1,574
Property Taxes
19%
$282
Home Insurance
7%
$108
HOA
0%
$0
Property Management
15%
$223
CapEx
4%
$59
Vacancy
0%
$0
Maintenance
4%
$59
Other
25%
$372