Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.86% first-year return on $84,801 initial cash invested.
-6.86%
Cash On Cash
4.49%
Cap Rate
0.76
DSCR
$2,535
Rent
-$485
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,535 income − $3,020 expenses = $485 out of pocket
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,801
Downpayment
20%
$63,620
Closing costs
1%
$3,181
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,535
Total Expenses
$3,020
Mortgage P&I
62%
$1,573
Property Taxes
5%
$116
Home Insurance
5%
$115
HOA
0%
$0
Property Management
15%
$380
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$634