Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.48% first-year return on $82,438 initial cash invested.
-14.48%
Cash On Cash
2.45%
Cap Rate
0.4
DSCR
$1,626
Rent
-$995
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,626 income − $2,621 expenses = $995 out of pocket
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,438
Downpayment
20%
$61,370
Closing costs
1%
$3,068
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,626
Total Expenses
$2,621
Mortgage P&I
96%
$1,557
Property Taxes
11%
$177
Home Insurance
7%
$107
HOA
0%
$0
Property Management
15%
$244
CapEx
4%
$65
Vacancy
0%
$0
Maintenance
4%
$65
Other
25%
$406