Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.12% first-year return on $81,840 initial cash invested.
-29.12%
Cash On Cash
-1.85%
Cap Rate
-0.31
DSCR
$315
Rent
-$1,986
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$315 income − $2,301 expenses = $1,986 out of pocket
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,840
Downpayment
20%
$60,800
Closing costs
1%
$3,040
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$315
Total Expenses
$2,301
Mortgage P&I
478%
$1,505
Property Taxes
171%
$538
Home Insurance
34%
$106
HOA
0%
$0
Property Management
15%
$47
CapEx
4%
$13
Vacancy
0%
$0
Maintenance
4%
$13
Other
25%
$79