Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.43% first-year return on $83,772 initial cash invested.
-17.43%
Cash On Cash
1.62%
Cap Rate
0.27
DSCR
$1,724
Rent
-$1,217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,724 income − $2,941 expenses = $1,217 out of pocket
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,772
Downpayment
20%
$62,640
Closing costs
1%
$3,132
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,724
Total Expenses
$2,941
Mortgage P&I
91%
$1,571
Property Taxes
25%
$430
Home Insurance
7%
$112
HOA
0%
$0
Property Management
15%
$259
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$431