Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.93% first-year return on $82,365 initial cash invested.
-16.93%
Cash On Cash
1.6%
Cap Rate
0.27
DSCR
$1,508
Rent
-$1,162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,508 income − $2,670 expenses = $1,162 out of pocket
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,365
Downpayment
20%
$61,300
Closing costs
1%
$3,065
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,508
Total Expenses
$2,670
Mortgage P&I
100%
$1,511
Property Taxes
20%
$306
Home Insurance
8%
$122
HOA
1%
$8
Property Management
15%
$226
CapEx
4%
$60
Vacancy
0%
$0
Maintenance
4%
$60
Other
25%
$377