Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.98% first-year return on $82,449 initial cash invested.
-25.98%
Cash On Cash
-1.02%
Cap Rate
-0.17
DSCR
$492
Rent
-$1,785
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$492 income − $2,277 expenses = $1,785 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
$492
Total Expenses
$2,277
Mortgage P&I
306%
$1,504
Property Taxes
84%
$414
Home Insurance
25%
$122
HOA
0%
$0
Property Management
15%
$74
CapEx
4%
$20
Vacancy
0%
$0
Maintenance
4%
$20
Other
25%
$123