Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.05% first-year return on $84,381 initial cash invested.
-14.05%
Cash On Cash
2.51%
Cap Rate
0.42
DSCR
$1,665
Rent
-$988
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,665 income − $2,653 expenses = $988 out of pocket
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,381
Downpayment
20%
$63,220
Closing costs
1%
$3,161
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,665
Total Expenses
$2,653
Mortgage P&I
95%
$1,581
Property Taxes
9%
$158
Home Insurance
7%
$114
HOA
0%
$0
Property Management
15%
$250
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$416