Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.7% first-year return on $83,583 initial cash invested.
-20.7%
Cash On Cash
0.7%
Cap Rate
0.12
DSCR
$1,301
Rent
-$1,442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,301 income − $2,743 expenses = $1,442 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
$1,301
Total Expenses
$2,743
Mortgage P&I
121%
$1,572
Property Taxes
26%
$332
Home Insurance
9%
$115
HOA
8%
$100
Property Management
15%
$195
CapEx
4%
$52
Vacancy
0%
$0
Maintenance
4%
$52
Other
25%
$325