Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.2% first-year return on $83,940 initial cash invested.
-22.2%
Cash On Cash
0.19%
Cap Rate
0.03
DSCR
$860
Rent
-$1,553
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$860 income − $2,413 expenses = $1,553 out of pocket
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,940
Downpayment
20%
$62,800
Closing costs
1%
$3,140
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$860
Total Expenses
$2,413
Mortgage P&I
183%
$1,570
Property Taxes
35%
$300
Home Insurance
15%
$131
HOA
0%
$0
Property Management
15%
$129
CapEx
4%
$34
Vacancy
0%
$0
Maintenance
4%
$34
Other
25%
$215