Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.9% first-year return on $83,457 initial cash invested.
-6.9%
Cash On Cash
4.57%
Cap Rate
0.76
DSCR
$2,657
Rent
-$480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,657 income − $3,137 expenses = $480 out of pocket
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,457
Downpayment
20%
$62,340
Closing costs
1%
$3,117
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,657
Total Expenses
$3,137
Mortgage P&I
59%
$1,561
Property Taxes
7%
$189
Home Insurance
4%
$112
HOA
0%
$0
Property Management
15%
$399
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$664