Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.81% first-year return on $84,255 initial cash invested.
-14.81%
Cash On Cash
2.2%
Cap Rate
0.38
DSCR
$2,155
Rent
-$1,040
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,155 income − $3,195 expenses = $1,040 out of pocket
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,255
Downpayment
20%
$63,100
Closing costs
1%
$3,155
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,155
Total Expenses
$3,195
Mortgage P&I
71%
$1,533
Property Taxes
21%
$457
Home Insurance
5%
$112
HOA
3%
$59
Property Management
15%
$323
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$539