Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.59% first-year return on $81,966 initial cash invested.
-15.59%
Cash On Cash
2.2%
Cap Rate
0.36
DSCR
$1,296
Rent
-$1,065
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,296 income − $2,361 expenses = $1,065 out of pocket
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,966
Downpayment
20%
$60,920
Closing costs
1%
$3,046
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,296
Total Expenses
$2,361
Mortgage P&I
121%
$1,572
Property Taxes
5%
$62
Home Insurance
8%
$105
HOA
0%
$0
Property Management
15%
$194
CapEx
4%
$52
Vacancy
0%
$0
Maintenance
4%
$52
Other
25%
$324