Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.99% first-year return on $82,092 initial cash invested.
-16.99%
Cash On Cash
1.73%
Cap Rate
0.29
DSCR
$1,563
Rent
-$1,162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,563 income − $2,725 expenses = $1,162 out of pocket
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,092
Downpayment
20%
$61,040
Closing costs
1%
$3,052
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,563
Total Expenses
$2,725
Mortgage P&I
99%
$1,540
Property Taxes
21%
$326
Home Insurance
7%
$108
HOA
0%
$0
Property Management
15%
$234
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$391