Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.58% first-year return on $83,457 initial cash invested.
-19.58%
Cash On Cash
0.91%
Cap Rate
0.15
DSCR
$807
Rent
-$1,362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$807 income − $2,169 expenses = $1,362 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
$807
Total Expenses
$2,169
Mortgage P&I
194%
$1,566
Property Taxes
13%
$102
Home Insurance
14%
$110
HOA
1%
$4
Property Management
15%
$121
CapEx
4%
$32
Vacancy
0%
$0
Maintenance
4%
$32
Other
25%
$202