Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.77% first-year return on $81,630 initial cash invested.
-21.77%
Cash On Cash
0.23%
Cap Rate
0.04
DSCR
$1,770
Rent
-$1,481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,770 income − $3,251 expenses = $1,481 out of pocket
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,630
Downpayment
20%
$60,600
Closing costs
1%
$3,030
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,770
Total Expenses
$3,251
Mortgage P&I
83%
$1,468
Property Taxes
47%
$827
Home Insurance
6%
$106
HOA
0%
$0
Property Management
15%
$266
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$442