Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.58% first-year return on $83,961 initial cash invested.
-24.58%
Cash On Cash
-0.62%
Cap Rate
-0.11
DSCR
$868
Rent
-$1,720
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$868 income − $2,588 expenses = $1,720 out of pocket
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,961
Downpayment
20%
$62,820
Closing costs
1%
$3,141
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$868
Total Expenses
$2,588
Mortgage P&I
175%
$1,523
Property Taxes
62%
$534
Home Insurance
13%
$114
HOA
0%
$0
Property Management
15%
$130
CapEx
4%
$35
Vacancy
0%
$0
Maintenance
4%
$35
Other
25%
$217