Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7% first-year return on $84,675 initial cash invested.
-7%
Cash On Cash
4.51%
Cap Rate
0.75
DSCR
$2,558
Rent
-$494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,558 income − $3,052 expenses = $494 out of pocket
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,675
Downpayment
20%
$63,500
Closing costs
1%
$3,175
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,558
Total Expenses
$3,052
Mortgage P&I
62%
$1,586
Property Taxes
5%
$122
Home Insurance
5%
$116
HOA
0%
$0
Property Management
15%
$384
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$640