Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.84% first-year return on $82,617 initial cash invested.
-24.84%
Cash On Cash
-0.47%
Cap Rate
-0.08
DSCR
$608
Rent
-$1,710
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$608 income − $2,318 expenses = $1,710 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
$608
Total Expenses
$2,318
Mortgage P&I
257%
$1,565
Property Taxes
58%
$350
Home Insurance
18%
$112
HOA
0%
$0
Property Management
15%
$91
CapEx
4%
$24
Vacancy
0%
$0
Maintenance
4%
$24
Other
25%
$152