Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.56% first-year return on $82,407 initial cash invested.
-16.56%
Cash On Cash
1.59%
Cap Rate
0.27
DSCR
$1,084
Rent
-$1,137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,084 income − $2,221 expenses = $1,137 out of pocket
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,407
Downpayment
20%
$61,340
Closing costs
1%
$3,067
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,084
Total Expenses
$2,221
Mortgage P&I
138%
$1,500
Property Taxes
8%
$91
Home Insurance
10%
$110
HOA
0%
$0
Property Management
15%
$163
CapEx
4%
$43
Vacancy
0%
$0
Maintenance
4%
$43
Other
25%
$271