Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.54% first-year return on $84,150 initial cash invested.
-27.54%
Cash On Cash
-1.2%
Cap Rate
-0.2
DSCR
$1,083
Rent
-$1,931
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,083 income − $3,014 expenses = $1,931 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,150
Downpayment
20%
$63,000
Closing costs
1%
$3,150
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,083
Total Expenses
$3,014
Mortgage P&I
145%
$1,572
Property Taxes
69%
$742
Home Insurance
10%
$110
HOA
7%
$71
Property Management
15%
$162
CapEx
4%
$43
Vacancy
0%
$0
Maintenance
4%
$43
Other
25%
$271