Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.3% first-year return on $81,252 initial cash invested.
-14.3%
Cash On Cash
2.37%
Cap Rate
0.4
DSCR
$1,824
Rent
-$968
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,824 income − $2,792 expenses = $968 out of pocket
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,252
Downpayment
20%
$60,240
Closing costs
1%
$3,012
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,824
Total Expenses
$2,792
Mortgage P&I
82%
$1,490
Property Taxes
18%
$323
Home Insurance
6%
$103
HOA
0%
$0
Property Management
15%
$274
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$456