Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.03% first-year return on $84,276 initial cash invested.
-16.03%
Cash On Cash
1.93%
Cap Rate
0.32
DSCR
$1,702
Rent
-$1,126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,702 income − $2,828 expenses = $1,126 out of pocket
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,276
Downpayment
20%
$63,120
Closing costs
1%
$3,156
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,702
Total Expenses
$2,828
Mortgage P&I
92%
$1,566
Property Taxes
20%
$333
Home Insurance
7%
$112
HOA
0%
$0
Property Management
15%
$255
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$426