Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.32% first-year return on $83,310 initial cash invested.
-20.32%
Cash On Cash
0.98%
Cap Rate
0.16
DSCR
$1,948
Rent
-$1,411
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,948 income − $3,359 expenses = $1,411 out of pocket
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,310
Downpayment
20%
$62,200
Closing costs
1%
$3,110
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,948
Total Expenses
$3,359
Mortgage P&I
82%
$1,588
Property Taxes
37%
$724
Home Insurance
6%
$112
HOA
0%
$0
Property Management
15%
$292
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$487