Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.94% first-year return on $82,911 initial cash invested.
-14.94%
Cash On Cash
2.26%
Cap Rate
0.38
DSCR
$1,898
Rent
-$1,032
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,898 income − $2,930 expenses = $1,032 out of pocket
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,911
Downpayment
20%
$61,820
Closing costs
1%
$3,091
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,898
Total Expenses
$2,930
Mortgage P&I
81%
$1,537
Property Taxes
17%
$332
Home Insurance
6%
$108
HOA
2%
$42
Property Management
15%
$285
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$474