Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.29% first-year return on $84,171 initial cash invested.
-14.29%
Cash On Cash
2.67%
Cap Rate
0.44
DSCR
$2,315
Rent
-$1,002
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,315 income − $3,317 expenses = $1,002 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,171
Downpayment
20%
$63,020
Closing costs
1%
$3,151
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,315
Total Expenses
$3,317
Mortgage P&I
70%
$1,610
Property Taxes
21%
$483
Home Insurance
5%
$112
HOA
0%
$0
Property Management
15%
$347
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$579