Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.23% first-year return on $82,029 initial cash invested.
-14.23%
Cash On Cash
2.25%
Cap Rate
0.39
DSCR
$1,889
Rent
-$973
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,889 income − $2,862 expenses = $973 out of pocket
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,029
Downpayment
20%
$60,980
Closing costs
1%
$3,049
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,889
Total Expenses
$2,862
Mortgage P&I
78%
$1,468
Property Taxes
20%
$380
Home Insurance
6%
$107
HOA
0%
$0
Property Management
15%
$283
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$472