Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.26% first-year return on $85,011 initial cash invested.
-2.26%
Cash On Cash
6.66%
Cap Rate
0.99
DSCR
$3,615
Rent
-$160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,615 income − $3,775 expenses = $160 out of pocket
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,011
Downpayment
20%
$63,820
Closing costs
1%
$3,191
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,615
Total Expenses
$3,775
Mortgage P&I
49%
$1,785
Property Taxes
4%
$140
Home Insurance
3%
$114
HOA
0%
$0
Property Management
15%
$542
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$904