Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.52% first-year return on $82,050 initial cash invested.
-20.52%
Cash On Cash
0.79%
Cap Rate
0.13
DSCR
$1,794
Rent
-$1,403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,794 income − $3,197 expenses = $1,403 out of pocket
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,050
Downpayment
20%
$61,000
Closing costs
1%
$3,050
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,794
Total Expenses
$3,197
Mortgage P&I
85%
$1,531
Property Taxes
35%
$635
Home Insurance
6%
$107
HOA
4%
$63
Property Management
15%
$269
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$448