Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.3% first-year return on $81,504 initial cash invested.
-20.3%
Cash On Cash
0.87%
Cap Rate
0.14
DSCR
$1,020
Rent
-$1,379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,020 income − $2,399 expenses = $1,379 out of pocket
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,504
Downpayment
20%
$60,480
Closing costs
1%
$3,024
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,020
Total Expenses
$2,399
Mortgage P&I
153%
$1,557
Property Taxes
14%
$144
Home Insurance
11%
$108
HOA
10%
$100
Property Management
15%
$153
CapEx
4%
$41
Vacancy
0%
$0
Maintenance
4%
$41
Other
25%
$255