Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.01% first-year return on $83,352 initial cash invested.
-20.01%
Cash On Cash
0.86%
Cap Rate
0.14
DSCR
$1,257
Rent
-$1,390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,257 income − $2,647 expenses = $1,390 out of pocket
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,352
Downpayment
20%
$62,240
Closing costs
1%
$3,112
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,257
Total Expenses
$2,647
Mortgage P&I
124%
$1,563
Property Taxes
30%
$379
Home Insurance
8%
$102
HOA
0%
$0
Property Management
15%
$189
CapEx
4%
$50
Vacancy
0%
$0
Maintenance
4%
$50
Other
25%
$314