Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.41% first-year return on $84,150 initial cash invested.
-27.41%
Cash On Cash
-1.09%
Cap Rate
-0.18
DSCR
$903
Rent
-$1,922
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$903 income − $2,825 expenses = $1,922 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,150
Downpayment
20%
$63,000
Closing costs
1%
$3,150
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$903
Total Expenses
$2,825
Mortgage P&I
177%
$1,601
Property Taxes
62%
$564
Home Insurance
12%
$110
HOA
13%
$117
Property Management
15%
$135
CapEx
4%
$36
Vacancy
0%
$0
Maintenance
4%
$36
Other
25%
$226