Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.94% first-year return on $82,134 initial cash invested.
-24.94%
Cash On Cash
-0.11%
Cap Rate
-0.02
DSCR
$857
Rent
-$1,707
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$857 income − $2,564 expenses = $1,707 out of pocket
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,134
Downpayment
20%
$61,080
Closing costs
1%
$3,054
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$857
Total Expenses
$2,564
Mortgage P&I
192%
$1,646
Property Taxes
57%
$489
Home Insurance
2%
$18
HOA
0%
$0
Property Management
15%
$129
CapEx
4%
$34
Vacancy
0%
$0
Maintenance
4%
$34
Other
25%
$214