Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.13% first-year return on $82,470 initial cash invested.
-21.13%
Cash On Cash
0.4%
Cap Rate
0.07
DSCR
$926
Rent
-$1,452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$926 income − $2,378 expenses = $1,452 out of pocket
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,470
Downpayment
20%
$61,400
Closing costs
1%
$3,070
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$926
Total Expenses
$2,378
Mortgage P&I
164%
$1,518
Property Taxes
31%
$284
Home Insurance
14%
$131
HOA
0%
$0
Property Management
15%
$139
CapEx
4%
$37
Vacancy
0%
$0
Maintenance
4%
$37
Other
25%
$232