Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20% first-year return on $82,617 initial cash invested.
-20%
Cash On Cash
0.93%
Cap Rate
0.15
DSCR
$1,251
Rent
-$1,377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,251 income − $2,628 expenses = $1,377 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
$1,251
Total Expenses
$2,628
Mortgage P&I
125%
$1,565
Property Taxes
28%
$350
Home Insurance
9%
$112
HOA
0%
$0
Property Management
15%
$188
CapEx
4%
$50
Vacancy
0%
$0
Maintenance
4%
$50
Other
25%
$313