Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.49% first-year return on $81,504 initial cash invested.
-20.49%
Cash On Cash
0.81%
Cap Rate
0.13
DSCR
$994
Rent
-$1,392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$994 income − $2,386 expenses = $1,392 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
$994
Total Expenses
$2,386
Mortgage P&I
157%
$1,557
Property Taxes
14%
$144
Home Insurance
11%
$108
HOA
10%
$100
Property Management
15%
$149
CapEx
4%
$40
Vacancy
0%
$0
Maintenance
4%
$40
Other
25%
$248