Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.31% first-year return on $82,512 initial cash invested.
-19.31%
Cash On Cash
1.07%
Cap Rate
0.18
DSCR
$1,398
Rent
-$1,328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,398 income − $2,726 expenses = $1,328 out of pocket
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,512
Downpayment
20%
$61,440
Closing costs
1%
$3,072
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,398
Total Expenses
$2,726
Mortgage P&I
111%
$1,545
Property Taxes
29%
$399
Home Insurance
8%
$110
HOA
0%
$0
Property Management
15%
$210
CapEx
4%
$56
Vacancy
0%
$0
Maintenance
4%
$56
Other
25%
$350