Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.19% first-year return on $83,835 initial cash invested.
-14.19%
Cash On Cash
2.4%
Cap Rate
0.4
DSCR
$1,611
Rent
-$991
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,611 income − $2,602 expenses = $991 out of pocket
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,835
Downpayment
20%
$62,700
Closing costs
1%
$3,135
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,611
Total Expenses
$2,602
Mortgage P&I
96%
$1,554
Property Taxes
10%
$164
Home Insurance
7%
$111
HOA
0%
$0
Property Management
15%
$242
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$403