Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.35% first-year return on $83,730 initial cash invested.
-23.35%
Cash On Cash
-0.23%
Cap Rate
-0.04
DSCR
$387
Rent
-$1,629
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$387 income − $2,016 expenses = $1,629 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
$387
Total Expenses
$2,016
Mortgage P&I
401%
$1,553
Property Taxes
42%
$164
Home Insurance
29%
$114
HOA
0%
$0
Property Management
15%
$58
CapEx
4%
$15
Vacancy
0%
$0
Maintenance
4%
$15
Other
25%
$97