Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.2% first-year return on $83,121 initial cash invested.
-15.2%
Cash On Cash
1.95%
Cap Rate
0.33
DSCR
$1,301
Rent
-$1,053
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,301 income − $2,354 expenses = $1,053 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,121
Downpayment
20%
$62,020
Closing costs
1%
$3,101
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,301
Total Expenses
$2,354
Mortgage P&I
116%
$1,504
Property Taxes
9%
$112
Home Insurance
9%
$114
HOA
0%
$0
Property Management
15%
$195
CapEx
4%
$52
Vacancy
0%
$0
Maintenance
4%
$52
Other
25%
$325