Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.97% first-year return on $83,730 initial cash invested.
-22.97%
Cash On Cash
-0.13%
Cap Rate
-0.02
DSCR
$436
Rent
-$1,603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$436 income − $2,039 expenses = $1,603 out of pocket
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,730
Downpayment
20%
$62,600
Closing costs
1%
$3,130
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$436
Total Expenses
$2,039
Mortgage P&I
356%
$1,553
Property Taxes
38%
$164
Home Insurance
26%
$114
HOA
0%
$0
Property Management
15%
$65
CapEx
4%
$17
Vacancy
0%
$0
Maintenance
4%
$17
Other
25%
$109