Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.98% first-year return on $84,990 initial cash invested.
-14.98%
Cash On Cash
3.05%
Cap Rate
0.45
DSCR
$1,663
Rent
-$1,061
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,663 income − $2,724 expenses = $1,061 out of pocket
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,990
Downpayment
20%
$63,800
Closing costs
1%
$3,190
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,663
Total Expenses
$2,724
Mortgage P&I
109%
$1,805
Property Taxes
0%
$8
Home Insurance
7%
$112
HOA
0%
$0
Property Management
15%
$249
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$416