Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.08% first-year return on $83,457 initial cash invested.
-17.08%
Cash On Cash
1.63%
Cap Rate
0.27
DSCR
$1,143
Rent
-$1,188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,143 income − $2,331 expenses = $1,188 out of pocket
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,457
Downpayment
20%
$62,340
Closing costs
1%
$3,117
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,143
Total Expenses
$2,331
Mortgage P&I
137%
$1,566
Property Taxes
9%
$102
Home Insurance
10%
$110
HOA
0%
$4
Property Management
15%
$171
CapEx
4%
$46
Vacancy
0%
$0
Maintenance
4%
$46
Other
25%
$286