Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.88% first-year return on $83,625 initial cash invested.
-16.88%
Cash On Cash
1.72%
Cap Rate
0.29
DSCR
$1,326
Rent
-$1,176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,326 income − $2,502 expenses = $1,176 out of pocket
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,625
Downpayment
20%
$62,500
Closing costs
1%
$3,125
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,326
Total Expenses
$2,502
Mortgage P&I
119%
$1,572
Property Taxes
14%
$183
Home Insurance
8%
$110
HOA
0%
$0
Property Management
15%
$199
CapEx
4%
$53
Vacancy
0%
$0
Maintenance
4%
$53
Other
25%
$332