Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.41% first-year return on $82,890 initial cash invested.
-18.41%
Cash On Cash
1.36%
Cap Rate
0.23
DSCR
$2,641
Rent
-$1,272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,641 income − $3,913 expenses = $1,272 out of pocket
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,890
Downpayment
20%
$61,800
Closing costs
1%
$3,090
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,641
Total Expenses
$3,913
Mortgage P&I
57%
$1,516
Property Taxes
34%
$908
Home Insurance
4%
$108
HOA
4%
$113
Property Management
15%
$396
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$660