Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.13% first-year return on $81,924 initial cash invested.
-12.13%
Cash On Cash
3.22%
Cap Rate
0.52
DSCR
$2,051
Rent
-$828
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,051 income − $2,879 expenses = $828 out of pocket
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,924
Downpayment
20%
$60,880
Closing costs
1%
$3,044
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,051
Total Expenses
$2,879
Mortgage P&I
76%
$1,563
Property Taxes
11%
$216
Home Insurance
6%
$115
HOA
0%
$0
Property Management
15%
$308
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$513