Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.24% first-year return on $83,457 initial cash invested.
-13.24%
Cash On Cash
2.76%
Cap Rate
0.46
DSCR
$2,093
Rent
-$921
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,093 income − $3,014 expenses = $921 out of pocket
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,457
Downpayment
20%
$62,340
Closing costs
1%
$3,117
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,093
Total Expenses
$3,014
Mortgage P&I
74%
$1,554
Property Taxes
16%
$344
Home Insurance
5%
$111
HOA
0%
$0
Property Management
15%
$314
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$523