Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21% first-year return on $84,633 initial cash invested.
-21%
Cash On Cash
0.77%
Cap Rate
0.13
DSCR
$1,343
Rent
-$1,481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,343 income − $2,824 expenses = $1,481 out of pocket
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,633
Downpayment
20%
$63,460
Closing costs
1%
$3,173
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,343
Total Expenses
$2,824
Mortgage P&I
121%
$1,631
Property Taxes
32%
$436
Home Insurance
8%
$112
HOA
0%
$0
Property Management
15%
$201
CapEx
4%
$54
Vacancy
0%
$0
Maintenance
4%
$54
Other
25%
$336