Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.27% first-year return on $84,654 initial cash invested.
-15.27%
Cash On Cash
2.25%
Cap Rate
0.37
DSCR
$1,965
Rent
-$1,077
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,965 income − $3,042 expenses = $1,077 out of pocket
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,654
Downpayment
20%
$63,480
Closing costs
1%
$3,174
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,965
Total Expenses
$3,042
Mortgage P&I
81%
$1,593
Property Taxes
20%
$393
Home Insurance
6%
$112
HOA
0%
$0
Property Management
15%
$295
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$491