Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.45% first-year return on $84,150 initial cash invested.
-10.45%
Cash On Cash
3.46%
Cap Rate
0.59
DSCR
$2,325
Rent
-$733
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,325 income − $3,058 expenses = $733 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,150
Downpayment
20%
$63,000
Closing costs
1%
$3,150
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,325
Total Expenses
$3,058
Mortgage P&I
67%
$1,547
Property Taxes
12%
$285
Home Insurance
5%
$110
HOA
0%
$0
Property Management
15%
$349
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$581