Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.57% first-year return on $81,882 initial cash invested.
-12.57%
Cash On Cash
2.94%
Cap Rate
0.49
DSCR
$2,379
Rent
-$858
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,379 income − $3,237 expenses = $858 out of pocket
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,882
Downpayment
20%
$60,840
Closing costs
1%
$3,042
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,379
Total Expenses
$3,237
Mortgage P&I
63%
$1,508
Property Taxes
18%
$429
Home Insurance
5%
$108
HOA
2%
$50
Property Management
15%
$357
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$595