Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.05% first-year return on $82,911 initial cash invested.
-14.05%
Cash On Cash
2.47%
Cap Rate
0.41
DSCR
$1,761
Rent
-$971
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,761 income − $2,732 expenses = $971 out of pocket
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,911
Downpayment
20%
$61,820
Closing costs
1%
$3,091
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,761
Total Expenses
$2,732
Mortgage P&I
87%
$1,537
Property Taxes
12%
$208
Home Insurance
6%
$110
HOA
2%
$33
Property Management
15%
$264
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$440