Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.43% first-year return on $84,234 initial cash invested.
-5.43%
Cash On Cash
5.08%
Cap Rate
0.83
DSCR
$2,913
Rent
-$381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,913 income − $3,294 expenses = $381 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,234
Downpayment
20%
$63,080
Closing costs
1%
$3,154
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,913
Total Expenses
$3,294
Mortgage P&I
55%
$1,599
Property Taxes
6%
$184
Home Insurance
4%
$112
HOA
0%
$0
Property Management
15%
$437
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$728