Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.18% first-year return on $82,785 initial cash invested.
-15.18%
Cash On Cash
2.1%
Cap Rate
0.35
DSCR
$1,396
Rent
-$1,047
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,396 income − $2,443 expenses = $1,047 out of pocket
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,785
Downpayment
20%
$61,700
Closing costs
1%
$3,085
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,396
Total Expenses
$2,443
Mortgage P&I
110%
$1,531
Property Taxes
9%
$132
Home Insurance
8%
$110
HOA
0%
$0
Property Management
15%
$209
CapEx
4%
$56
Vacancy
0%
$0
Maintenance
4%
$56
Other
25%
$349