Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.73% first-year return on $83,247 initial cash invested.
-3.73%
Cash On Cash
5.75%
Cap Rate
0.93
DSCR
$3,633
Rent
-$259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,633 income − $3,892 expenses = $259 out of pocket
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,247
Downpayment
20%
$62,140
Closing costs
1%
$3,107
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,633
Total Expenses
$3,892
Mortgage P&I
44%
$1,602
Property Taxes
12%
$431
Home Insurance
3%
$116
HOA
0%
$0
Property Management
15%
$545
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$908