Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.08% first-year return on $83,100 initial cash invested.
-17.08%
Cash On Cash
1.68%
Cap Rate
0.28
DSCR
$1,654
Rent
-$1,183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,654 income − $2,837 expenses = $1,183 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,100
Downpayment
20%
$62,000
Closing costs
1%
$3,100
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,654
Total Expenses
$2,837
Mortgage P&I
94%
$1,552
Property Taxes
20%
$336
Home Insurance
7%
$108
HOA
3%
$47
Property Management
15%
$248
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$414