Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.81% first-year return on $84,150 initial cash invested.
-15.81%
Cash On Cash
2.08%
Cap Rate
0.35
DSCR
$2,214
Rent
-$1,109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,214 income − $3,323 expenses = $1,109 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,150
Downpayment
20%
$63,000
Closing costs
1%
$3,150
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,214
Total Expenses
$3,323
Mortgage P&I
71%
$1,567
Property Taxes
25%
$556
Home Insurance
5%
$110
HOA
1%
$26
Property Management
15%
$332
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$554