Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.18% first-year return on $84,045 initial cash invested.
-17.18%
Cash On Cash
1.54%
Cap Rate
0.26
DSCR
$1,517
Rent
-$1,203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,517 income − $2,720 expenses = $1,203 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
$1,517
Total Expenses
$2,720
Mortgage P&I
102%
$1,546
Property Taxes
22%
$335
Home Insurance
7%
$110
HOA
0%
$0
Property Management
15%
$228
CapEx
4%
$61
Vacancy
0%
$0
Maintenance
4%
$61
Other
25%
$379