Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.13% first-year return on $81,609 initial cash invested.
-12.13%
Cash On Cash
2.86%
Cap Rate
0.49
DSCR
$2,055
Rent
-$825
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,055 income − $2,880 expenses = $825 out of pocket
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,609
Downpayment
20%
$60,580
Closing costs
1%
$3,029
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,055
Total Expenses
$2,880
Mortgage P&I
71%
$1,466
Property Taxes
12%
$250
Home Insurance
5%
$108
HOA
3%
$70
Property Management
15%
$308
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$514