Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.23% first-year return on $82,827 initial cash invested.
-13.23%
Cash On Cash
2.72%
Cap Rate
0.46
DSCR
$2,045
Rent
-$913
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,045 income − $2,958 expenses = $913 out of pocket
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,827
Downpayment
20%
$61,740
Closing costs
1%
$3,087
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,045
Total Expenses
$2,958
Mortgage P&I
75%
$1,530
Property Taxes
16%
$336
Home Insurance
5%
$110
HOA
0%
$0
Property Management
15%
$307
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$511