Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.05% first-year return on $82,617 initial cash invested.
-27.05%
Cash On Cash
-1.11%
Cap Rate
-0.18
DSCR
$319
Rent
-$1,862
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$319 income − $2,181 expenses = $1,862 out of pocket
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,617
Downpayment
20%
$61,540
Closing costs
1%
$3,077
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$319
Total Expenses
$2,181
Mortgage P&I
491%
$1,565
Property Taxes
110%
$350
Home Insurance
35%
$112
HOA
0%
$0
Property Management
15%
$48
CapEx
4%
$13
Vacancy
0%
$0
Maintenance
4%
$13
Other
25%
$80