Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.08% first-year return on $83,793 initial cash invested.
-14.08%
Cash On Cash
2.47%
Cap Rate
0.42
DSCR
$2,241
Rent
-$983
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,241 income − $3,224 expenses = $983 out of pocket
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,793
Downpayment
20%
$62,660
Closing costs
1%
$3,133
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,241
Total Expenses
$3,224
Mortgage P&I
69%
$1,538
Property Taxes
20%
$457
Home Insurance
5%
$111
HOA
2%
$42
Property Management
15%
$336
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$560