Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.45% first-year return on $84,297 initial cash invested.
-2.45%
Cash On Cash
5.88%
Cap Rate
0.98
DSCR
$3,401
Rent
-$172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,401 income − $3,573 expenses = $172 out of pocket
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,297
Downpayment
20%
$63,140
Closing costs
1%
$3,157
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,401
Total Expenses
$3,573
Mortgage P&I
47%
$1,582
Property Taxes
6%
$218
Home Insurance
3%
$112
HOA
1%
$29
Property Management
15%
$510
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$850