Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.12% first-year return on $83,436 initial cash invested.
-15.12%
Cash On Cash
2.22%
Cap Rate
0.38
DSCR
$2,418
Rent
-$1,051
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,418 income − $3,469 expenses = $1,051 out of pocket
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,436
Downpayment
20%
$62,320
Closing costs
1%
$3,116
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,418
Total Expenses
$3,469
Mortgage P&I
63%
$1,530
Property Taxes
27%
$648
Home Insurance
5%
$116
HOA
1%
$14
Property Management
15%
$363
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$604