Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.46% first-year return on $82,050 initial cash invested.
-17.46%
Cash On Cash
1.56%
Cap Rate
0.26
DSCR
$1,507
Rent
-$1,194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,507 income − $2,701 expenses = $1,194 out of pocket
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,050
Downpayment
20%
$61,000
Closing costs
1%
$3,050
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,507
Total Expenses
$2,701
Mortgage P&I
102%
$1,531
Property Taxes
23%
$340
Home Insurance
7%
$107
HOA
0%
$0
Property Management
15%
$226
CapEx
4%
$60
Vacancy
0%
$0
Maintenance
4%
$60
Other
25%
$377