Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.51% first-year return on $83,520 initial cash invested.
-14.51%
Cash On Cash
2.25%
Cap Rate
0.38
DSCR
$1,494
Rent
-$1,010
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,494 income − $2,504 expenses = $1,010 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
$1,494
Total Expenses
$2,504
Mortgage P&I
103%
$1,535
Property Taxes
7%
$108
Home Insurance
8%
$114
HOA
2%
$29
Property Management
15%
$224
CapEx
4%
$60
Vacancy
0%
$0
Maintenance
4%
$60
Other
25%
$374