Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.79% first-year return on $83,457 initial cash invested.
-13.79%
Cash On Cash
2.6%
Cap Rate
0.44
DSCR
$2,020
Rent
-$959
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,020 income − $2,979 expenses = $959 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
$2,020
Total Expenses
$2,979
Mortgage P&I
77%
$1,554
Property Taxes
17%
$344
Home Insurance
6%
$111
HOA
0%
$0
Property Management
15%
$303
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$505