Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.67% first-year return on $81,441 initial cash invested.
-12.67%
Cash On Cash
2.98%
Cap Rate
0.49
DSCR
$1,868
Rent
-$860
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,868 income − $2,728 expenses = $860 out of pocket
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,441
Downpayment
20%
$60,420
Closing costs
1%
$3,021
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,868
Total Expenses
$2,728
Mortgage P&I
82%
$1,534
Property Taxes
10%
$196
Home Insurance
5%
$101
HOA
0%
$0
Property Management
15%
$280
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$467