Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.91% first-year return on $82,029 initial cash invested.
-13.91%
Cash On Cash
2.34%
Cap Rate
0.4
DSCR
$1,930
Rent
-$951
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,930 income − $2,881 expenses = $951 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
$1,930
Total Expenses
$2,881
Mortgage P&I
76%
$1,468
Property Taxes
20%
$380
Home Insurance
6%
$107
HOA
0%
$0
Property Management
15%
$290
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$482