Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.2% first-year return on $84,045 initial cash invested.
-18.2%
Cash On Cash
1.24%
Cap Rate
0.21
DSCR
$1,376
Rent
-$1,275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,376 income − $2,651 expenses = $1,275 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,045
Downpayment
20%
$62,900
Closing costs
1%
$3,145
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,376
Total Expenses
$2,651
Mortgage P&I
112%
$1,546
Property Taxes
24%
$335
Home Insurance
8%
$110
HOA
0%
$0
Property Management
15%
$206
CapEx
4%
$55
Vacancy
0%
$0
Maintenance
4%
$55
Other
25%
$344