Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.14% first-year return on $84,381 initial cash invested.
-29.14%
Cash On Cash
-1.55%
Cap Rate
-0.25
DSCR
$201
Rent
-$2,049
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$201 income − $2,250 expenses = $2,049 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
$201
Total Expenses
$2,250
Mortgage P&I
812%
$1,632
Property Taxes
203%
$409
Home Insurance
56%
$113
HOA
0%
$0
Property Management
15%
$30
CapEx
4%
$8
Vacancy
0%
$0
Maintenance
4%
$8
Other
25%
$50