Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.91% first-year return on $83,037 initial cash invested.
-15.91%
Cash On Cash
2.35%
Cap Rate
0.37
DSCR
$1,988
Rent
-$1,101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,988 income − $3,089 expenses = $1,101 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,037
Downpayment
20%
$61,940
Closing costs
1%
$3,097
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,988
Total Expenses
$3,089
Mortgage P&I
82%
$1,627
Property Taxes
18%
$367
Home Insurance
7%
$140
HOA
0%
$0
Property Management
15%
$298
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$497