Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.29% first-year return on $83,268 initial cash invested.
-15.29%
Cash On Cash
2.15%
Cap Rate
0.36
DSCR
$1,936
Rent
-$1,061
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,936 income − $2,997 expenses = $1,061 out of pocket
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,268
Downpayment
20%
$62,160
Closing costs
1%
$3,108
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,936
Total Expenses
$2,997
Mortgage P&I
80%
$1,542
Property Taxes
21%
$402
Home Insurance
6%
$110
HOA
1%
$15
Property Management
15%
$290
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$484