Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.34% first-year return on $83,604 initial cash invested.
-20.34%
Cash On Cash
0.97%
Cap Rate
0.16
DSCR
$1,183
Rent
-$1,417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,183 income − $2,600 expenses = $1,417 out of pocket
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,604
Downpayment
20%
$62,480
Closing costs
1%
$3,124
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,183
Total Expenses
$2,600
Mortgage P&I
137%
$1,623
Property Taxes
23%
$271
Home Insurance
10%
$116
HOA
2%
$23
Property Management
15%
$177
CapEx
4%
$47
Vacancy
0%
$0
Maintenance
4%
$47
Other
25%
$296