Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.45% first-year return on $81,840 initial cash invested.
-28.45%
Cash On Cash
-1.65%
Cap Rate
-0.28
DSCR
$401
Rent
-$1,940
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$401 income − $2,341 expenses = $1,940 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
$401
Total Expenses
$2,341
Mortgage P&I
375%
$1,505
Property Taxes
134%
$538
Home Insurance
26%
$106
HOA
0%
$0
Property Management
15%
$60
CapEx
4%
$16
Vacancy
0%
$0
Maintenance
4%
$16
Other
25%
$100