Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.95% first-year return on $83,835 initial cash invested.
-22.95%
Cash On Cash
-0.12%
Cap Rate
-0.02
DSCR
$438
Rent
-$1,603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$438 income − $2,041 expenses = $1,603 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
$438
Total Expenses
$2,041
Mortgage P&I
355%
$1,554
Property Taxes
37%
$164
Home Insurance
25%
$111
HOA
0%
$0
Property Management
15%
$66
CapEx
4%
$18
Vacancy
0%
$0
Maintenance
4%
$18
Other
25%
$110