Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.99% first-year return on $83,520 initial cash invested.
-13.99%
Cash On Cash
2.4%
Cap Rate
0.41
DSCR
$1,563
Rent
-$974
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,563 income − $2,537 expenses = $974 out of pocket
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,520
Downpayment
20%
$62,400
Closing costs
1%
$3,120
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,563
Total Expenses
$2,537
Mortgage P&I
98%
$1,535
Property Taxes
7%
$108
Home Insurance
7%
$114
HOA
2%
$29
Property Management
15%
$234
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$391