Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.97% first-year return on $83,541 initial cash invested.
-12.97%
Cash On Cash
2.96%
Cap Rate
0.48
DSCR
$1,962
Rent
-$903
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,962 income − $2,865 expenses = $903 out of pocket
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,541
Downpayment
20%
$62,420
Closing costs
1%
$3,121
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,962
Total Expenses
$2,865
Mortgage P&I
81%
$1,594
Property Taxes
11%
$221
Home Insurance
6%
$110
HOA
0%
$0
Property Management
15%
$294
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$490