Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.42% first-year return on $83,751 initial cash invested.
-8.42%
Cash On Cash
4.23%
Cap Rate
0.7
DSCR
$2,953
Rent
-$588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,953 income − $3,541 expenses = $588 out of pocket
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,751
Downpayment
20%
$62,620
Closing costs
1%
$3,131
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,953
Total Expenses
$3,541
Mortgage P&I
53%
$1,573
Property Taxes
14%
$424
Home Insurance
4%
$110
HOA
1%
$17
Property Management
15%
$443
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$738