Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.63% first-year return on $82,764 initial cash invested.
-13.63%
Cash On Cash
2.44%
Cap Rate
0.42
DSCR
$1,710
Rent
-$940
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,710 income − $2,650 expenses = $940 out of pocket
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,764
Downpayment
20%
$61,680
Closing costs
1%
$3,084
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,710
Total Expenses
$2,650
Mortgage P&I
88%
$1,500
Property Taxes
10%
$174
Home Insurance
6%
$110
HOA
3%
$46
Property Management
15%
$256
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$428