Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.41% first-year return on $83,520 initial cash invested.
-14.41%
Cash On Cash
2.25%
Cap Rate
0.38
DSCR
$1,666
Rent
-$1,003
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,666 income − $2,669 expenses = $1,003 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
$1,666
Total Expenses
$2,669
Mortgage P&I
91%
$1,521
Property Taxes
14%
$238
Home Insurance
7%
$110
HOA
0%
$0
Property Management
15%
$250
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$416