Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.93% first-year return on $84,864 initial cash invested.
-20.93%
Cash On Cash
1.36%
Cap Rate
0.21
DSCR
$2,037
Rent
-$1,480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,037 income − $3,517 expenses = $1,480 out of pocket
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,864
Downpayment
20%
$63,680
Closing costs
1%
$3,184
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,037
Total Expenses
$3,517
Mortgage P&I
86%
$1,761
Property Taxes
19%
$391
Home Insurance
6%
$116
HOA
13%
$272
Property Management
15%
$306
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$509