Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.54% first-year return on $83,079 initial cash invested.
-19.54%
Cash On Cash
0.89%
Cap Rate
0.15
DSCR
$1,225
Rent
-$1,353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,225 income − $2,578 expenses = $1,353 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,079
Downpayment
20%
$61,980
Closing costs
1%
$3,099
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,225
Total Expenses
$2,578
Mortgage P&I
125%
$1,535
Property Taxes
28%
$347
Home Insurance
9%
$108
HOA
0%
$0
Property Management
15%
$184
CapEx
4%
$49
Vacancy
0%
$0
Maintenance
4%
$49
Other
25%
$306