Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.51% first-year return on $82,449 initial cash invested.
-27.51%
Cash On Cash
-1.46%
Cap Rate
-0.25
DSCR
$291
Rent
-$1,890
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$291 income − $2,181 expenses = $1,890 out of pocket
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,449
Downpayment
20%
$61,380
Closing costs
1%
$3,069
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$291
Total Expenses
$2,181
Mortgage P&I
517%
$1,504
Property Taxes
142%
$414
Home Insurance
42%
$122
HOA
0%
$0
Property Management
15%
$44
CapEx
4%
$12
Vacancy
0%
$0
Maintenance
4%
$12
Other
25%
$73