Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.46% first-year return on $81,294 initial cash invested.
-13.46%
Cash On Cash
2.58%
Cap Rate
0.44
DSCR
$1,899
Rent
-$912
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,899 income − $2,811 expenses = $912 out of pocket
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,294
Downpayment
20%
$60,280
Closing costs
1%
$3,014
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,899
Total Expenses
$2,811
Mortgage P&I
78%
$1,485
Property Taxes
7%
$126
Home Insurance
6%
$108
HOA
9%
$180
Property Management
15%
$285
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$475