Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.71% first-year return on $84,381 initial cash invested.
-15.71%
Cash On Cash
2.08%
Cap Rate
0.35
DSCR
$2,191
Rent
-$1,105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,191 income − $3,296 expenses = $1,105 out of pocket
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,381
Downpayment
20%
$63,220
Closing costs
1%
$3,161
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,191
Total Expenses
$3,296
Mortgage P&I
71%
$1,565
Property Taxes
21%
$458
Home Insurance
5%
$114
HOA
5%
$106
Property Management
15%
$329
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$548