Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.39% first-year return on $83,562 initial cash invested.
-14.39%
Cash On Cash
2.69%
Cap Rate
0.43
DSCR
$2,086
Rent
-$1,002
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,086 income − $3,088 expenses = $1,002 out of pocket
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,562
Downpayment
20%
$62,440
Closing costs
1%
$3,122
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,086
Total Expenses
$3,088
Mortgage P&I
78%
$1,618
Property Taxes
17%
$359
Home Insurance
5%
$110
HOA
0%
$0
Property Management
15%
$313
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$522