Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.23% first-year return on $83,562 initial cash invested.
-20.23%
Cash On Cash
0.95%
Cap Rate
0.15
DSCR
$1,363
Rent
-$1,409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,363 income − $2,772 expenses = $1,409 out of pocket
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,562
Downpayment
20%
$62,440
Closing costs
1%
$3,122
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,363
Total Expenses
$2,772
Mortgage P&I
118%
$1,602
Property Taxes
21%
$288
Home Insurance
8%
$114
HOA
8%
$113
Property Management
15%
$204
CapEx
4%
$55
Vacancy
0%
$0
Maintenance
4%
$55
Other
25%
$341