Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.25% first-year return on $81,819 initial cash invested.
-18.25%
Cash On Cash
1.3%
Cap Rate
0.22
DSCR
$1,322
Rent
-$1,244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,322 income − $2,566 expenses = $1,244 out of pocket
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,819
Downpayment
20%
$60,780
Closing costs
1%
$3,039
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,322
Total Expenses
$2,566
Mortgage P&I
115%
$1,520
Property Taxes
23%
$304
Home Insurance
8%
$108
HOA
0%
$0
Property Management
15%
$198
CapEx
4%
$53
Vacancy
0%
$0
Maintenance
4%
$53
Other
25%
$330