Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.42% first-year return on $81,273 initial cash invested.
-20.42%
Cash On Cash
0.67%
Cap Rate
0.11
DSCR
$635
Rent
-$1,383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$635 income − $2,018 expenses = $1,383 out of pocket
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,273
Downpayment
20%
$60,260
Closing costs
1%
$3,013
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$635
Total Expenses
$2,018
Mortgage P&I
240%
$1,527
Property Taxes
12%
$77
Home Insurance
17%
$110
HOA
0%
$0
Property Management
15%
$95
CapEx
4%
$25
Vacancy
0%
$0
Maintenance
4%
$25
Other
25%
$159