Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.65% first-year return on $83,457 initial cash invested.
-27.65%
Cash On Cash
-0.74%
Cap Rate
-0.11
DSCR
$537
Rent
-$1,923
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$537 income − $2,460 expenses = $1,923 out of pocket
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
7.3%
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
$537
Total Expenses
$2,460
Mortgage P&I
319%
$1,711
Property Taxes
71%
$382
Home Insurance
20%
$110
HOA
0%
$0
Property Management
15%
$81
CapEx
4%
$21
Vacancy
0%
$0
Maintenance
4%
$21
Other
25%
$134