Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.32% first-year return on $83,583 initial cash invested.
-20.32%
Cash On Cash
0.81%
Cap Rate
0.13
DSCR
$1,353
Rent
-$1,415
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,353 income − $2,768 expenses = $1,415 out of pocket
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,583
Downpayment
20%
$62,460
Closing costs
1%
$3,123
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,353
Total Expenses
$2,768
Mortgage P&I
116%
$1,572
Property Taxes
25%
$332
Home Insurance
9%
$115
HOA
7%
$100
Property Management
15%
$203
CapEx
4%
$54
Vacancy
0%
$0
Maintenance
4%
$54
Other
25%
$338