Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.17% first-year return on $84,150 initial cash invested.
-1.17%
Cash On Cash
6.23%
Cap Rate
1.03
DSCR
$3,413
Rent
-$82
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,413 income − $3,495 expenses = $82 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,150
Downpayment
20%
$63,000
Closing costs
1%
$3,150
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,413
Total Expenses
$3,495
Mortgage P&I
46%
$1,581
Property Taxes
4%
$152
Home Insurance
3%
$110
HOA
0%
$13
Property Management
15%
$512
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$853