Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.49% first-year return on $83,625 initial cash invested.
-16.49%
Cash On Cash
2.09%
Cap Rate
0.33
DSCR
$1,276
Rent
-$1,149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,276 income − $2,425 expenses = $1,149 out of pocket
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,625
Downpayment
20%
$62,500
Closing costs
1%
$3,125
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,276
Total Expenses
$2,425
Mortgage P&I
129%
$1,642
Property Taxes
5%
$62
Home Insurance
9%
$109
HOA
0%
$0
Property Management
15%
$191
CapEx
4%
$51
Vacancy
0%
$0
Maintenance
4%
$51
Other
25%
$319