Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.1% first-year return on $82,449 initial cash invested.
-27.1%
Cash On Cash
-1.35%
Cap Rate
-0.23
DSCR
$344
Rent
-$1,862
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$344 income − $2,206 expenses = $1,862 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
$344
Total Expenses
$2,206
Mortgage P&I
437%
$1,504
Property Taxes
120%
$414
Home Insurance
35%
$122
HOA
0%
$0
Property Management
15%
$52
CapEx
4%
$14
Vacancy
0%
$0
Maintenance
4%
$14
Other
25%
$86