Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.47% first-year return on $84,885 initial cash invested.
-12.47%
Cash On Cash
3.17%
Cap Rate
0.51
DSCR
$2,225
Rent
-$882
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,225 income − $3,107 expenses = $882 out of pocket
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,885
Downpayment
20%
$63,700
Closing costs
1%
$3,185
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,225
Total Expenses
$3,107
Mortgage P&I
73%
$1,635
Property Taxes
12%
$262
Home Insurance
6%
$131
HOA
0%
$11
Property Management
15%
$334
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$556