Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.09% first-year return on $83,688 initial cash invested.
-17.09%
Cash On Cash
1.94%
Cap Rate
0.31
DSCR
$1,589
Rent
-$1,192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,589 income − $2,781 expenses = $1,192 out of pocket
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,688
Downpayment
20%
$62,560
Closing costs
1%
$3,128
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,589
Total Expenses
$2,781
Mortgage P&I
103%
$1,633
Property Taxes
8%
$120
Home Insurance
7%
$112
HOA
10%
$153
Property Management
15%
$238
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$397