Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.42% first-year return on $81,504 initial cash invested.
-20.42%
Cash On Cash
0.83%
Cap Rate
0.13
DSCR
$1,002
Rent
-$1,387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,002 income − $2,389 expenses = $1,387 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
$1,002
Total Expenses
$2,389
Mortgage P&I
155%
$1,557
Property Taxes
14%
$144
Home Insurance
11%
$108
HOA
10%
$100
Property Management
15%
$150
CapEx
4%
$40
Vacancy
0%
$0
Maintenance
4%
$40
Other
25%
$250