Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.63% first-year return on $83,352 initial cash invested.
-5.63%
Cash On Cash
4.74%
Cap Rate
0.81
DSCR
$2,574
Rent
-$391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,574 income − $2,965 expenses = $391 out of pocket
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,352
Downpayment
20%
$62,240
Closing costs
1%
$3,112
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,574
Total Expenses
$2,965
Mortgage P&I
59%
$1,517
Property Taxes
4%
$100
Home Insurance
4%
$112
HOA
0%
$0
Property Management
15%
$386
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$644