Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.24% first-year return on $85,053 initial cash invested.
-10.24%
Cash On Cash
3.85%
Cap Rate
0.64
DSCR
$3,475
Rent
-$726
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,475 income − $4,201 expenses = $726 out of pocket
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,053
Downpayment
20%
$63,860
Closing costs
1%
$3,193
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,475
Total Expenses
$4,201
Mortgage P&I
46%
$1,611
Property Taxes
23%
$810
Home Insurance
3%
$112
HOA
0%
$0
Property Management
15%
$521
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$869