Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.59% first-year return on $83,898 initial cash invested.
-17.59%
Cash On Cash
1.56%
Cap Rate
0.26
DSCR
$1,842
Rent
-$1,230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,842 income − $3,072 expenses = $1,230 out of pocket
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,898
Downpayment
20%
$62,760
Closing costs
1%
$3,138
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,842
Total Expenses
$3,072
Mortgage P&I
85%
$1,565
Property Taxes
28%
$513
Home Insurance
6%
$110
HOA
0%
$0
Property Management
15%
$276
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$460