Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.17% first-year return on $84,381 initial cash invested.
-18.17%
Cash On Cash
1.6%
Cap Rate
0.26
DSCR
$1,682
Rent
-$1,278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,682 income − $2,960 expenses = $1,278 out of pocket
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,381
Downpayment
20%
$63,220
Closing costs
1%
$3,161
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,682
Total Expenses
$2,960
Mortgage P&I
97%
$1,632
Property Taxes
24%
$409
Home Insurance
7%
$113
HOA
0%
$0
Property Management
15%
$252
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$420