Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.87% first-year return on $82,953 initial cash invested.
-14.87%
Cash On Cash
2.58%
Cap Rate
0.41
DSCR
$1,668
Rent
-$1,028
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,668 income − $2,696 expenses = $1,028 out of pocket
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,953
Downpayment
20%
$61,860
Closing costs
1%
$3,093
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,668
Total Expenses
$2,696
Mortgage P&I
97%
$1,625
Property Taxes
10%
$160
Home Insurance
7%
$110
HOA
0%
$0
Property Management
15%
$250
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$417