Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.44% first-year return on $83,415 initial cash invested.
-12.44%
Cash On Cash
2.96%
Cap Rate
0.49
DSCR
$1,983
Rent
-$865
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,983 income − $2,848 expenses = $865 out of pocket
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,415
Downpayment
20%
$62,300
Closing costs
1%
$3,115
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,983
Total Expenses
$2,848
Mortgage P&I
78%
$1,555
Property Taxes
12%
$230
Home Insurance
6%
$112
HOA
0%
$0
Property Management
15%
$297
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$496