Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.6% first-year return on $82,890 initial cash invested.
-23.6%
Cash On Cash
-0.22%
Cap Rate
-0.04
DSCR
$951
Rent
-$1,630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$951 income − $2,581 expenses = $1,630 out of pocket
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,890
Downpayment
20%
$61,800
Closing costs
1%
$3,090
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$951
Total Expenses
$2,581
Mortgage P&I
161%
$1,535
Property Taxes
48%
$458
Home Insurance
11%
$108
HOA
2%
$23
Property Management
15%
$143
CapEx
4%
$38
Vacancy
0%
$0
Maintenance
4%
$38
Other
25%
$238