Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.5% first-year return on $84,801 initial cash invested.
-6.5%
Cash On Cash
4.59%
Cap Rate
0.77
DSCR
$2,588
Rent
-$459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,588 income − $3,047 expenses = $459 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
$2,588
Total Expenses
$3,047
Mortgage P&I
61%
$1,573
Property Taxes
4%
$116
Home Insurance
4%
$115
HOA
0%
$0
Property Management
15%
$388
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$647