Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.34% first-year return on $87,510 initial cash invested.
-20.34%
Cash On Cash
0.79%
Cap Rate
0.13
DSCR
$2,161
Rent
-$1,483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,161 income − $3,644 expenses = $1,483 out of pocket
Investment Breakdown
|
Purchase Price
$331k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,510
Downpayment
20%
$66,200
Closing costs
1%
$3,310
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,161
Total Expenses
$3,644
Mortgage P&I
75%
$1,614
Property Taxes
38%
$820
Home Insurance
5%
$116
HOA
3%
$58
Property Management
15%
$324
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$540