Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.36% first-year return on $82,743 initial cash invested.
-13.36%
Cash On Cash
2.7%
Cap Rate
0.45
DSCR
$1,800
Rent
-$921
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,800 income − $2,721 expenses = $921 out of pocket
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,743
Downpayment
20%
$61,660
Closing costs
1%
$3,083
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,800
Total Expenses
$2,721
Mortgage P&I
86%
$1,543
Property Taxes
12%
$209
Home Insurance
6%
$105
HOA
0%
$0
Property Management
15%
$270
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$450