Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.45% first-year return on $84,192 initial cash invested.
-20.45%
Cash On Cash
1.46%
Cap Rate
0.22
DSCR
$1,752
Rent
-$1,435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,752 income − $3,187 expenses = $1,435 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,192
Downpayment
20%
$63,040
Closing costs
1%
$3,152
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,752
Total Expenses
$3,187
Mortgage P&I
100%
$1,748
Property Taxes
28%
$486
Home Insurance
6%
$112
HOA
0%
$0
Property Management
15%
$263
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$438