Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.71% first-year return on $83,541 initial cash invested.
-7.71%
Cash On Cash
4.2%
Cap Rate
0.71
DSCR
$2,408
Rent
-$537
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,408 income − $2,945 expenses = $537 out of pocket
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,541
Downpayment
20%
$62,420
Closing costs
1%
$3,121
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,408
Total Expenses
$2,945
Mortgage P&I
64%
$1,533
Property Taxes
7%
$161
Home Insurance
4%
$96
HOA
0%
$0
Property Management
15%
$361
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$602