Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.58% first-year return on $84,423 initial cash invested.
-14.58%
Cash On Cash
2.66%
Cap Rate
0.43
DSCR
$2,458
Rent
-$1,026
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,458 income − $3,484 expenses = $1,026 out of pocket
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,423
Downpayment
20%
$63,260
Closing costs
1%
$3,163
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,458
Total Expenses
$3,484
Mortgage P&I
66%
$1,630
Property Taxes
22%
$535
Home Insurance
6%
$140
HOA
0%
$0
Property Management
15%
$369
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$614